

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,201 | 10,184 | 7,674 | 7,124 | 6,905 | 6,901 | |
COGS | 6,103 | 6,564 | 5,992 | 5,811 | 6,389 | 5,987 | |
Gross Profit | 4,098 | 3,620 | 1,682 | 1,313 | 516 | 914 | |
Operating Expenses & Income | |||||||
Operating Income | 3,643 | 3,080 | 1,186 | 685 | 465 | 578 | |
Total Operating Expenses | 455 | 540 | 496 | 628 | 51 | 336 | |
R&D Expenses | 5 | 6 | 7 | 7 | 2 | 4 | |
Selling General & Admin Expenses | 396 | 398 | 431 | 480 | 453 | 454 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (313) | (270) | (280) | (269) | (273) | (273) | |
Interest Income | 308 | 245 | 76 | 53 | 251 | 75 | |
Income Tax Expense | 709 | 425 | 98 | 31 | (64) | (92) | |
Net Income | |||||||
Net Income | 2,607 | 1,880 | 839 | 396 | 324 | 472 | |
Supplemental | |||||||
EBIT | 3,629 | 2,575 | 1,217 | 696 | 533 | 649 | |
EBITDA | 4,106 | 3,055 | 1,717 | 1,198 | 1,042 | 1,159 | |