

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,637 | 6,589 | 6,234 | 6,254 | 6,018 | 6,127 | |
COGS | 5,059 | 5,231 | 2,896 | 2,741 | 5,059 | 2,778 | |
Gross Profit | 1,578 | 3,791 | 3,338 | 3,513 | 959 | 3,349 | |
Operating Expenses & Income | |||||||
Operating Income | 985 | 820 | 559 | 574 | 365 | 245 | |
Total Operating Expenses | 593 | 2,971 | 2,779 | 2,939 | 594 | 3,104 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 211 | 168 | 212 | 213 | 261 | 41 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (46) | (58) | (64) | (93) | (89) | - | |
Interest Income | 16 | 5 | 13 | 11 | 10 | - | |
Income Tax Expense | 427 | 130 | 124 | 152 | 123 | 102 | |
Net Income | |||||||
Net Income | 1,301 | 673 | 467 | 460 | 979 | 993 | |
Supplemental | |||||||
EBIT | 1,900 | 863 | 610 | 649 | 365 | 317 | |
EBITDA | 2,128 | 1,103 | 858 | 932 | 688 | 608 | |