

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18,623 | 20,358 | 21,778 | 23,608 | 25,767 | 26,356 | |
COGS | 14,306 | 15,688 | 16,444 | 17,917 | 19,845 | 20,233 | |
Gross Profit | 4,317 | 4,670 | 5,334 | 5,691 | 5,922 | 6,123 | |
Operating Expenses & Income | |||||||
Operating Income | 2,069 | 2,225 | 2,307 | 2,421 | 2,741 | 2,819 | |
Total Operating Expenses | 2,247 | 2,444 | 3,028 | 3,270 | 3,181 | 3,304 | |
R&D Expenses | 48 | 33 | 45 | - | - | - | |
Selling General & Admin Expenses | 190 | 194 | 203 | 207 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 26 | 62 | 51 | 59 | 100 | - | |
Income Tax Expense | 726 | 564 | 667 | 644 | 680 | 762 | |
Net Income | |||||||
Net Income | 1,501 | 1,589 | 1,702 | 1,860 | 2,182 | 2,189 | |
Supplemental | |||||||
EBIT | 2,070 | 2,226 | 2,307 | 2,504 | 2,741 | 2,888 | |
EBITDA | 2,155 | 2,311 | 2,426 | 2,629 | 2,858 | 3,005 | |