

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,577 | 12,170 | 12,217 | 13,078 | 13,517 | 13,559 | |
COGS | 8,008 | 8,640 | 8,439 | 8,657 | 9,407 | 9,629 | |
Gross Profit | 3,569 | 3,530 | 3,778 | 4,421 | 4,110 | 3,930 | |
Operating Expenses & Income | |||||||
Operating Income | 1,835 | 1,843 | 1,966 | 2,346 | 1,792 | 1,572 | |
Total Operating Expenses | 1,734 | 1,687 | 1,812 | 2,075 | 2,318 | 2,358 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,752 | 1,687 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (47) | (30) | - | - | - | - | |
Interest Income | 3 | 477 | - | 2 | 6 | - | |
Income Tax Expense | 558 | 573 | 575 | 744 | 527 | 469 | |
Net Income | |||||||
Net Income | 1,255 | 1,285 | 1,289 | 1,752 | 1,293 | 1,134 | |
Supplemental | |||||||
EBIT | 1,813 | 1,858 | 1,865 | 2,497 | 1,820 | 1,593 | |
EBITDA | 2,630 | 2,753 | 2,747 | 3,470 | 3,088 | 2,985 | |