
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,426 | 7,545 | 7,419 | 7,679 | 7,531 | 7,255 | |
COGS | 5,335 | 5,304 | 5,269 | 5,336 | 4,828 | 4,553 | |
Gross Profit | 2,091 | 2,241 | 2,150 | 2,343 | 2,703 | 2,702 | |
Operating Expenses & Income | |||||||
Operating Income | 297 | 402 | 250 | 419 | 676 | 544 | |
Total Operating Expenses | 1,794 | 1,839 | 1,900 | 1,924 | 2,027 | 2,158 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,794 | 1,839 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3) | (3) | (4) | (5) | (7) | (8) | |
Interest Income | 2 | 11 | 2 | 2 | 8 | - | |
Income Tax Expense | 61 | 45 | 139 | 57 | 266 | 241 | |
Net Income | |||||||
Net Income | 247 | 369 | 125 | 358 | 473 | 366 | |
Supplemental | |||||||
EBIT | 311 | 418 | 269 | 421 | 747 | 611 | |
EBITDA | 369 | 474 | 335 | 516 | 813 | 736 | |