
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,229 | 11,243 | 9,562 | 9,100 | 9,746 | 10,272 | |
COGS | 8,411 | 10,213 | 9,246 | 8,524 | 9,069 | 9,455 | |
Gross Profit | 818 | 1,030 | 316 | 576 | 677 | 817 | |
Operating Expenses & Income | |||||||
Operating Income | 458 | 657 | (87) | 156 | 227 | 339 | |
Total Operating Expenses | 360 | 373 | 403 | 420 | 450 | 478 | |
R&D Expenses | 191 | 210 | 361 | 113 | - | - | |
Selling General & Admin Expenses | 360 | 373 | 397 | 420 | 454 | 482 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13) | (40) | (58) | (72) | (70) | (72) | |
Interest Income | 165 | 32 | 56 | 68 | 167 | 112 | |
Income Tax Expense | 65 | (3) | (120) | 156 | (91) | (32) | |
Net Income | |||||||
Net Income | 570 | 580 | 226 | 88 | 496 | 634 | |
Supplemental | |||||||
EBIT | 446 | 655 | (80) | 153 | 289 | 427 | |
EBITDA | 624 | 890 | 203 | 464 | 607 | 753 | |