
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 8,369 | 7,790 | 6,917 | 7,810 |
COGS | 7,373 | 6,795 | 6,061 | 6,903 |
Gross Profit | 996 | 995 | 856 | 907 |
Operating Expenses & Income | ||||
Operating Income | 393 | 419 | 411 | 435 |
Total Operating Expenses | 7,976 | 7,369 | 6,506 | 7,375 |
R&D Expenses | 87 | 89 | 53 | 54 |
Selling General & Admin Expenses | 490 | 474 | 429 | 414 |
Earnings from Continuing Operations | ||||
Interest Expense | (37) | (59) | (61) | (57) |
Interest Income | - | - | - | - |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 245 | 221 | 279 | 352 |
Supplemental | ||||
EBIT | 376 | 356 | 296 | 373 |
EBITDA | 556 | 507 | 472 | 620 |