
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,681 | 17,331 | 17,357 | 18,066 | 18,216 | 18,216 | |
COGS | 13,374 | 13,860 | 13,819 | 14,423 | 14,684 | 14,684 | |
Gross Profit | 3,307 | 3,471 | 3,538 | 3,643 | 3,532 | 3,532 | |
Operating Expenses & Income | |||||||
Operating Income | 1,717 | 1,833 | 1,720 | 1,806 | 1,562 | 1,562 | |
Total Operating Expenses | 1,590 | 1,638 | 1,818 | 1,837 | 1,970 | 1,970 | |
R&D Expenses | 51 | 44 | 78 | 84 | - | - | |
Selling General & Admin Expenses | 1,590 | 1,638 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3) | (11) | - | - | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 506 | 550 | 547 | 529 | 442 | 442 | |
Net Income | |||||||
Net Income | 1,213 | 1,294 | 1,184 | 1,293 | 1,141 | 1,141 | |
Supplemental | |||||||
EBIT | 1,719 | 1,844 | 1,730 | 1,821 | 1,583 | 1,583 | |
EBITDA | 1,770 | 1,889 | 1,768 | 1,839 | 1,605 | 1,605 | |