
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | 5,311 | 5,439 | 5,603 | 5,797 | - |
COGS | - | 1,491 | 1,482 | 1,514 | 1,602 | - |
Gross Profit | - | 3,820 | 3,957 | 4,089 | 4,195 | - |
Operating Expenses & Income | ||||||
Operating Income | - | 1,197 | 1,318 | 1,405 | 1,435 | - |
Total Operating Expenses | - | 4,114 | 4,121 | 4,198 | 4,362 | - |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | 122 | 120 | - |
Earnings from Continuing Operations | ||||||
Interest Expense | - | (214) | (266) | (278) | (268) | (132) |
Interest Income | - | 8 | 28 | 41 | 14 | 9 |
Income Tax Expense | 344 | - | - | - | - | 116 |
Net Income | ||||||
Net Income | - | 761 | 844 | 848 | 855 | - |
Supplemental | ||||||
EBIT | 1,045 | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |