
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,337 | 15,686 | 13,715 | 13,152 | 15,155 | 15,155 | |
COGS | 8,925 | 9,736 | 9,657 | 9,985 | 12,264 | 11,941 | |
Gross Profit | 7,412 | 5,950 | 4,058 | 3,167 | 2,891 | 3,214 | |
Operating Expenses & Income | |||||||
Operating Income | 5,745 | 4,266 | 2,285 | 1,418 | 2,462 | 2,910 | |
Total Operating Expenses | 1,667 | 1,682 | 1,773 | 1,749 | 429 | 305 | |
R&D Expenses | 0 | 0 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 209 | 197 | 195 | 188 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19) | (15) | (13) | (13) | (14) | (14) | |
Interest Income | 1 | 1 | 1 | 19 | 112 | - | |
Income Tax Expense | 1,499 | 1,535 | 2,314 | 979 | 1,078 | 1,078 | |
Net Income | |||||||
Net Income | 3,106 | 3,257 | 5,123 | 1,787 | 2,322 | 2,322 | |
Supplemental | |||||||
EBIT | 5,745 | 4,268 | 2,286 | 1,419 | 3,447 | 3,035 | |
EBITDA | 7,729 | 5,912 | 3,863 | 2,996 | 4,764 | 4,352 | |