
| 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | 915 | 919 | 1,157 | 1,280 | |
COGS | - | 304 | 329 | 412 | 490 | |
Gross Profit | - | 611 | 590 | 745 | 790 | |
Operating Expenses & Income | ||||||
Operating Income | (0.0194) | 363 | 348 | 446 | 472 | |
Total Operating Expenses | 0.0194 | 248 | 242 | 299 | 318 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | 65 | 65 | 94 | 512 | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | (82) | (82) | (75) | (73) | |
Interest Income | - | 35 | 40 | 12 | 11 | |
Income Tax Expense | - | 65 | 64 | 74 | 78 | |
Net Income | ||||||
Net Income | (0.0194) | 281 | 283 | 124 | 163 | |
Supplemental | ||||||
EBIT | - | 428 | 429 | 273 | 314 | |
EBITDA | (0.0194) | 604 | 592 | 486 | 555 | |