
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 4,810 | 5,831 | 6,352 | 6,229 | 6,637 |
COGS | 2,263 | 2,624 | 2,830 | 2,657 | 2,872 |
Gross Profit | 2,547 | 3,207 | 3,522 | 3,572 | 3,765 |
Operating Expenses & Income | |||||
Operating Income | 333 | 407 | 440 | 353 | 345 |
Total Operating Expenses | 4,477 | 5,424 | 5,912 | 5,876 | 6,292 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (50) | (121) | (147) | (144) | (182) |
Interest Income | 1 | 8 | 10 | 12 | 64 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 184 | 216 | 196 | 128 | 167 |
Supplemental | |||||
EBIT | 301 | 414 | 418 | 322 | 410 |
EBITDA | 560 | 760 | 801 | 734 | 836 |