
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 4,225 | 4,820 | 4,887 | 5,036 | 5,080 |
COGS | 1,372 | 1,478 | 1,570 | 1,634 | 1,760 |
Gross Profit | 2,853 | 3,342 | 3,317 | 3,402 | 3,320 |
Operating Expenses & Income | |||||
Operating Income | 2,748 | 3,171 | 3,119 | 3,168 | 3,095 |
Total Operating Expenses | 1,477 | 1,649 | 1,768 | 1,868 | 1,985 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 170 | 173 | 196 | 226 | 223 |
Earnings from Continuing Operations | |||||
Interest Expense | (760) | (1,062) | (1,270) | (1,262) | (1,253) |
Interest Income | 15 | 26 | 201 | 214 | 219 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 2,452 | (1,568) | 2,234 | 1,884 | 2,494 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |