
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,374 | 8,369 | 7,790 | 8,546 | 7,810 | 16,868 | |
COGS | 6,593 | 7,373 | 6,795 | 7,373 | 6,903 | 14,910 | |
Gross Profit | 781 | 996 | 995 | 1,173 | 907 | 1,958 | |
Operating Expenses & Income | |||||||
Operating Income | 338 | 395 | 414 | 566 | 425 | 888 | |
Total Operating Expenses | 426 | 603 | 563 | 607 | 482 | 1,070 | |
R&D Expenses | 80 | 87 | 89 | 89 | 54 | 127 | |
Selling General & Admin Expenses | 401 | 490 | 474 | 518 | 414 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (24) | (37) | (59) | (55) | (53) | (117) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 72 | 90 | 69 | 115 | 97 | 201 | |
Net Income | |||||||
Net Income | 164 | 245 | 221 | 279 | 352 | 422 | |
Supplemental | |||||||
EBIT | 259 | 376 | 350 | 453 | 369 | 783 | |
EBITDA | 421 | 554 | 528 | 667 | 616 | 1,300 | |