

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,374 | 8,369 | 7,790 | 8,546 | 7,807.1 | 16,859.7 | |
COGS | 6,593 | 7,373 | 6,795 | 7,373 | 6,903 | 14,922.6 | |
Gross Profit | 781 | 996 | 995 | 1,173 | 907 | 1,938.3 | |
Operating Expenses & Income | |||||||
Operating Income | 338 | 395 | 374 | 566 | 425 | 924.7 | |
Total Operating Expenses | 443 | 603 | 621 | 607 | 482 | 1,013.6 | |
R&D Expenses | 80 | 87 | 89 | 89 | 54 | 127 | |
Selling General & Admin Expenses | 401 | 490 | 474 | 518 | 414 | 518 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17) | (33) | (59) | (55) | (53) | (138) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 72 | 90 | 68 | 115 | 96.96 | 200.9 | |
Net Income | |||||||
Net Income | 164 | 245 | 221 | 279 | 356.9 | 424.9 | |
Supplemental | |||||||
EBIT | 399 | 389 | 414 | 453 | 369 | 722.7 | |
EBITDA | 554.2 | 569 | 570 | 670 | 616 | 1,239.4 | |