
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,498 | 9,761 | 9,677 | 10,975 | 10,103 | 9,847 | |
COGS | 6,282 | 7,051 | 6,840 | 7,683 | 7,220 | 7,268 | |
Gross Profit | 2,216 | 2,710 | 2,837 | 3,292 | 2,883 | 2,579 | |
Operating Expenses & Income | |||||||
Operating Income | 1,370 | 1,808 | 1,885 | 2,106 | 1,720 | 609 | |
Total Operating Expenses | 846 | 902 | 952 | 1,186 | 1,163 | 1,970 | |
R&D Expenses | 91 | 106 | 123 | 144 | 150 | 76 | |
Selling General & Admin Expenses | 647 | 678 | 839 | 891 | 1,014 | 1,000 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (126) | (109) | (76) | (212) | (256) | (264) | |
Interest Income | 126 | 109 | 76 | 212 | 256 | 129 | |
Income Tax Expense | 319 | 373 | 401 | 275 | 293 | 212 | |
Net Income | |||||||
Net Income | 995 | 1,241 | 1,196 | 647 | (522) | (670) | |
Supplemental | |||||||
EBIT | 1,444 | 1,594 | 1,667 | 1,127 | 361 | 50 | |
EBITDA | 1,909 | 2,070 | 2,166 | 1,749 | 975 | 682 | |