
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,435 | 16,071 | 6,024 | 5,130 | 4,746 | 4,573 | |
COGS | 8,508 | 12,042 | 4,642 | 3,984 | 3,743 | 3,595 | |
Gross Profit | 2,927 | 4,029 | 1,382 | 1,146 | 1,003 | 978 | |
Operating Expenses & Income | |||||||
Operating Income | 1,440 | 2,344 | (115) | 687 | 481 | 402 | |
Total Operating Expenses | 1,650 | 1,908 | 599 | 544 | 527 | 580 | |
R&D Expenses | 325 | 357 | 47 | 34 | 14 | 25 | |
Selling General & Admin Expenses | 946 | 1,088 | 426 | 326 | 393 | 430 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (107) | (118) | (71) | (108) | (99) | (117) | |
Interest Income | 10 | 57 | 65 | 17 | 10 | 18 | |
Income Tax Expense | 110 | 217 | 208 | 87 | 120 | 108 | |
Net Income | |||||||
Net Income | 948 | 1,905 | 2,093 | 223 | 30 | 3 | |
Supplemental | |||||||
EBIT | 1,043 | 1,033 | 198 | 443 | 481 | 286 | |
EBITDA | 1,949 | 1,362 | 526 | 805 | 797 | 673 | |