

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,309 | 7,751 | 7,796 | 7,866 | 8,419 | 6,457 | |
COGS | 3,897 | 4,867 | 4,790 | 4,790 | 7,842 | 4,373 | |
Gross Profit | 2,412 | 2,884 | 3,006 | 3,099 | 609 | 2,084 | |
Operating Expenses & Income | |||||||
Operating Income | 620 | 624 | 636 | 538 | 591 | 426 | |
Total Operating Expenses | 1,800 | 2,270 | 2,463 | 2,561 | 18 | 3,570 | |
R&D Expenses | 1 | 11 | 11 | - | - | - | |
Selling General & Admin Expenses | 361 | 498 | 1,521 | 1,623 | 1,758 | 863 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (67) | (85) | (150) | (173) | (158) | (116) | |
Interest Income | 54 | 3 | 4 | 3 | 176 | 82 | |
Income Tax Expense | 124 | 119 | 115 | 86 | 97 | 56 | |
Net Income | |||||||
Net Income | 496 | 417 | 356 | 273 | 302 | 4,291 | |
Supplemental | |||||||
EBIT | 633 | 638 | 636 | 531 | 595 | 423 | |
EBITDA | 882 | 959 | 844 | 934 | 1,007 | 715 | |