

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,380 | 3,799 | 3,873 | 3,919 | 3,854 | 7,784 | |
COGS | 1,450 | 1,653 | 1,610 | 1,685 | 1,705 | 3,681 | |
Gross Profit | 1,930 | 2,146 | 2,263 | 2,234 | 2,149 | 4,103 | |
Operating Expenses & Income | |||||||
Operating Income | 263 | 425 | 503 | 377 | 313 | 629 | |
Total Operating Expenses | 1,667 | 1,721 | 1,760 | 1,857 | 1,836 | 3,474 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 37 | 44 | 42 | 59 | 50 | 347 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29) | (25) | (40) | (46) | (45) | (131) | |
Interest Income | 12 | 11 | 23 | 26 | 44 | 42 | |
Income Tax Expense | 52 | 107 | 119 | 99 | 30 | 91 | |
Net Income | |||||||
Net Income | 190 | 268 | 345 | 216 | 217 | 421 | |
Supplemental | |||||||
EBIT | 220 | 401 | 487 | 398 | 248 | 566 | |
EBITDA | 272 | 448 | 540 | 879 | 312 | 906 | |