
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,874 | 17,179 | 16,678 | 16,595 | 17,446 | 18,372 | |
COGS | 12,533 | 12,717 | 12,440 | 12,463 | 12,828 | 13,302 | |
Gross Profit | 4,341 | 4,462 | 4,238 | 4,132 | 4,618 | 5,070 | |
Operating Expenses & Income | |||||||
Operating Income | 1,114 | 1,152 | 809 | 489 | 823 | 1,265 | |
Total Operating Expenses | 3,227 | 3,310 | 3,429 | 3,643 | 3,795 | 3,805 | |
R&D Expenses | 265 | 288 | 314 | 290 | - | - | |
Selling General & Admin Expenses | 3,227 | 3,310 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3) | (3) | (4) | (4) | (3) | (2) | |
Interest Income | 8 | 9 | 13 | 19 | 21 | - | |
Income Tax Expense | 375 | 543 | 286 | 177 | 312 | 459 | |
Net Income | |||||||
Net Income | 790 | 1,292 | 709 | 426 | 573 | 893 | |
Supplemental | |||||||
EBIT | 1,169 | 1,838 | 999 | 607 | 888 | 1,340 | |
EBITDA | 2,122 | 2,758 | 1,987 | 1,618 | 1,962 | 2,426 | |