

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,784 | 14,689 | 14,351 | 14,521 | 14,569 | 14,558 | |
COGS | 11,377 | 11,441 | 10,961 | 10,960 | 10,899 | 10,817 | |
Gross Profit | 3,407 | 3,248 | 3,390 | 3,561 | 3,670 | 3,741 | |
Operating Expenses & Income | |||||||
Operating Income | 1,062 | 904 | 1,086 | 1,131 | 1,195 | 1,246 | |
Total Operating Expenses | 2,345 | 2,344 | 2,304 | 2,430 | 2,475 | 2,495 | |
R&D Expenses | 33 | 25 | 19 | 18 | - | - | |
Selling General & Admin Expenses | 2,233 | 244 | 2,198 | 241 | 100 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 9 | 8 | - | 1 | 6 | - | |
Income Tax Expense | 343 | 359 | 284 | 373 | 325 | 343 | |
Net Income | |||||||
Net Income | 657 | 487 | 717 | 696 | 807 | 838 | |
Supplemental | |||||||
EBIT | 1,062 | 904 | 1,086 | 1,131 | 1,195 | 1,246 | |
EBITDA | 1,333 | 1,162 | 1,358 | 1,380 | 1,440 | 1,485 | |