
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,236 | 5,295 | 5,390 | 5,026 | 5,240 | 5,286 | |
COGS | 3,058 | 3,909 | 3,687 | 3,356 | 3,561 | 3,564 | |
Gross Profit | 1,178 | 1,386 | 1,703 | 1,670 | 1,679 | 1,722 | |
Operating Expenses & Income | |||||||
Operating Income | 425 | 551 | 817 | 784 | 725 | 711 | |
Total Operating Expenses | 3,811 | 4,744 | 4,573 | 4,242 | 4,515 | 4,575 | |
R&D Expenses | 66 | 64 | 66 | 106 | 109 | 106 | |
Selling General & Admin Expenses | 669 | 776 | 810 | 799 | 867 | 906 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23) | (44) | (77) | (85) | (86) | (107) | |
Interest Income | 4 | 3 | 11 | 19 | 10 | 11 | |
Income Tax Expense | 92 | 112 | - | - | - | - | |
Net Income | |||||||
Net Income | 342 | 301 | 543 | 329 | 423 | 414 | |
Supplemental | |||||||
EBIT | 454 | 470 | 801 | 755 | 722 | 723 | |
EBITDA | 592 | 640 | 959 | 920 | 908 | 915 | |