
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,658 | 6,410 | 7,176 | 9,751 | 9,935 | 9,568 | |
COGS | 2,628 | 3,031 | 5,669 | 4,692 | 4,731 | 5,178 | |
Gross Profit | 3,030 | 3,379 | 1,507 | 5,059 | 5,204 | 4,390 | |
Operating Expenses & Income | |||||||
Operating Income | 614 | 738 | 897 | 1,407 | 1,702 | 1,699 | |
Total Operating Expenses | 2,057 | 2,630 | 669 | 3,652 | 3,502 | 2,691 | |
R&D Expenses | 337 | 433 | 374 | 502 | - | - | |
Selling General & Admin Expenses | 65 | 125 | 147 | 176 | 186 | 1,618 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (30) | (32) | (111) | (135) | (116) | (111) | |
Interest Income | 16 | 12 | 33 | 19 | 4 | 47 | |
Income Tax Expense | 150 | 183 | 185 | 333 | 396 | 398 | |
Net Income | |||||||
Net Income | 291 | 540 | 586 | 717 | 696 | 723 | |
Supplemental | |||||||
EBIT | 613 | 738 | 897 | 1,364 | 1,688 | 1,684 | |
EBITDA | 850 | 987 | 1,205 | 1,767 | 2,189 | 2,174 | |