
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 7,374 | 8,369 | 7,790 | 6,917 | 7,810 | |
COGS | 6,593 | 7,373 | 6,795 | 6,061 | 6,903 | |
Gross Profit | 781 | 996 | 995 | 856 | 907 | |
Operating Expenses & Income | ||||||
Operating Income | 355 | 393 | 419 | 411 | 435 | |
Total Operating Expenses | 7,019 | 7,976 | 7,369 | 6,506 | 7,375 | |
R&D Expenses | 80 | 87 | 89 | 53 | 54 | |
Selling General & Admin Expenses | 401 | 490 | 474 | 429 | 414 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (24) | (37) | (59) | (61) | (57) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 72 | 90 | - | - | - | |
Net Income | ||||||
Net Income | 164 | 245 | 221 | 279 | 352 | |
Supplemental | ||||||
EBIT | 399 | 389 | 356 | 296 | 373 | |
EBITDA | 437 | 556 | 507 | 472 | 620 | |