
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,004 | 15,699 | 15,672 | 15,668 | 15,943 | 15,943 | |
COGS | 9,232 | 8,830 | 8,665 | 8,872 | 9,101 | 9,101 | |
Gross Profit | 6,772 | 6,869 | 7,007 | 6,796 | 6,842 | 6,842 | |
Operating Expenses & Income | |||||||
Operating Income | 645 | 506 | 426 | 383 | 395 | 395 | |
Total Operating Expenses | 6,127 | 6,363 | 6,581 | 6,413 | 6,447 | 6,447 | |
R&D Expenses | 1,150 | 1,154 | 1,157 | 1,217 | - | - | |
Selling General & Admin Expenses | 6,127 | 6,363 | 6,581 | 6,413 | 6,413 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (155) | (170) | (225) | (197) | (155) | (155) | |
Interest Income | 3 | 6 | 8 | 6 | 6 | - | |
Income Tax Expense | 90 | 36 | 58 | (22) | 34 | 34 | |
Net Income | |||||||
Net Income | 392 | 305 | (53) | 81 | 578 | 578 | |
Supplemental | |||||||
EBIT | 645 | 506 | 426 | 383 | 395 | 395 | |
EBITDA | 1,132 | 980 | 912 | 877 | 908 | 908 | |