

| 2017 | 2018 | 2019 | 2020 | 2021 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,114 | 6,079 | 5,598 | 6,221 | 7,983 | 7,937 | |
COGS | 3,230 | 3,282 | 3,156 | 3,527 | 4,753 | 4,885 | |
Gross Profit | 2,884 | 2,797 | 2,442 | 2,694 | 3,230 | 3,052 | |
Operating Expenses & Income | |||||||
Operating Income | 517 | 468 | 378 | 408 | 653 | 502 | |
Total Operating Expenses | 2,367 | 2,329 | 2,064 | 2,286 | 2,577 | 2,550 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 364 | 328 | 288 | 412 | 441 | 442 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (158) | (190) | (249) | (246) | (190) | (141) | |
Interest Income | 157 | 189 | 249 | - | - | - | |
Income Tax Expense | (65) | 65 | (22) | (104) | 133 | 100 | |
Net Income | |||||||
Net Income | 431 | 137 | (188) | (360) | 343 | 272 | |
Supplemental | |||||||
EBIT | 524 | 392 | 39 | (218) | 666 | 513 | |
EBITDA | 722 | 587 | 208 | (32) | 870 | 721 | |