

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,878 | 14,925 | 15,846 | 16,544 | 18,681.3 | 17,401.6 | |
COGS | 8,284 | 7,952 | 8,200 | 8,481 | 9,049.5 | 8,288.3 | |
Gross Profit | 7,594 | 6,973 | 7,646 | 8,063 | 9,631.8 | 9,128.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,716 | (2,099) | 433 | (303) | 4,277.9 | 2,977.1 | |
Total Operating Expenses | 4,495 | 4,283 | 7,213 | 8,366 | 5,353.9 | 6,529.4 | |
R&D Expenses | 967 | 838 | 1,043 | 998 | 1,096.5 | 1,707 | |
Selling General & Admin Expenses | 1,099 | 1,180 | 1,162 | 1,161 | 1,287 | 1,305 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,058) | (966) | (1,029) | (1,002) | (1,011) | (870) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 211 | (638) | (7) | 676 | (194.8) | 4.800987 | |
Net Income | |||||||
Net Income | 417 | (2,353) | (559) | (1,639) | 1,527.4 | 724.6 | |
Supplemental | |||||||
EBIT | 1,549 | (2,233) | 405 | (282) | 2,336 | 2,088.2 | |
EBITDA | 2,879 | (925) | 1,558 | 777 | 3,420.6 | 3,081.9 | |