
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,271 | 5,312 | 5,439 | 5,603 | 5,797 | 11,564 | |
COGS | 3,921 | 2,474 | 2,515 | 1,514 | 4,007 | 6,684 | |
Gross Profit | 1,350 | 2,838 | 2,924 | 4,089 | 1,790 | 4,259 | |
Operating Expenses & Income | |||||||
Operating Income | 1,862 | 1,214 | 1,342 | 1,392 | 1,435 | 3,531 | |
Total Operating Expenses | 932 | 1,630 | 1,590 | 2,697 | 392 | 2,055 | |
R&D Expenses | 205 | 204 | 196 | 217 | - | - | |
Selling General & Admin Expenses | - | - | - | 122 | 120 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (220) | (213) | (266) | (278) | (281) | (465) | |
Interest Income | - | 8 | 28 | 41 | 14 | 9 | |
Income Tax Expense | 344 | 227 | 245 | 238 | 217 | 342 | |
Net Income | |||||||
Net Income | 1,288 | 760 | 844 | 848 | 855 | 1,710 | |
Supplemental | |||||||
EBIT | 1,849 | 1,200 | 1,354 | 1,363 | 1,398 | - | |
EBITDA | 3,293 | 2,499 | 2,560 | 2,603 | 2,685 | 5,116 | |