

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,540 | 4,885 | 4,922 | 5,053 | 5,010 | 4,884 | |
COGS | 3,603 | 3,766 | 3,820 | 4,101 | 4,124 | 3,951 | |
Gross Profit | 937 | 1,119 | 1,102 | 952 | 886 | 933 | |
Operating Expenses & Income | |||||||
Operating Income | 455 | 499 | 469 | 288 | 273 | 302 | |
Total Operating Expenses | 482 | 620 | 633 | 664 | 613 | 631 | |
R&D Expenses | 50 | 73 | 65 | 68 | 71 | 70 | |
Selling General & Admin Expenses | 176 | 241 | 211 | 232 | 207 | 224 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20) | (39) | (40) | (62) | (56) | (54) | |
Interest Income | 6 | 22 | 71 | - | - | - | |
Income Tax Expense | 103 | 127 | 126 | 53 | 62 | 73 | |
Net Income | |||||||
Net Income | 338 | 355 | 375 | 173 | 155 | 175 | |
Supplemental | |||||||
EBIT | 461 | 521 | 541 | 288 | 273 | 302 | |
EBITDA | 520 | 610 | 662 | 374 | 346 | 379 | |