
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,542 | 10,797 | 11,090 | 11,821 | 12,747 | 12,780 | |
COGS | 5,313 | 5,350 | 5,385 | 5,745 | 6,198 | 6,187 | |
Gross Profit | 5,229 | 5,447 | 5,705 | 6,076 | 6,549 | 6,593 | |
Operating Expenses & Income | |||||||
Operating Income | 2,628 | 2,674 | 2,866 | 3,078 | 3,370 | 3,376 | |
Total Operating Expenses | 2,601 | 2,773 | 2,839 | 2,998 | 3,179 | 3,217 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2,601 | 2,755 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (48) | (48) | (42) | (44) | (51) | (53) | |
Interest Income | 81 | 42 | - | - | - | - | |
Income Tax Expense | 824 | 902 | 926 | 971 | 1,076 | 1,087 | |
Net Income | |||||||
Net Income | 1,731 | 1,758 | 1,858 | 2,190 | 2,686 | 2,697 | |
Supplemental | |||||||
EBIT | 2,603 | 2,709 | 2,827 | 3,206 | 3,814 | 3,654 | |
EBITDA | 3,508 | 3,654 | 3,795 | 4,208 | 4,771 | 4,594 | |