

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,198 | 4,487 | 5,059 | 5,651 | 6,307 | 11,979 | |
COGS | 2,399 | 2,572 | 2,969 | 3,278 | 1,975 | 2,721 | |
Gross Profit | 1,799 | 1,915 | 2,090 | 2,373 | 4,332 | 9,250 | |
Operating Expenses & Income | |||||||
Operating Income | 657 | 687 | 772 | 872 | 983 | 1,851 | |
Total Operating Expenses | 1,264 | 1,334 | 1,403 | 1,501 | 3,349 | 7,399 | |
R&D Expenses | 2 | 18 | - | - | - | - | |
Selling General & Admin Expenses | 247 | 239 | 234 | 241 | 227 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (61) | (58) | (74) | (88) | (84) | (172) | |
Interest Income | 83 | 131 | 219 | 224 | 181 | - | |
Income Tax Expense | 235 | 237 | 295 | 295 | 338 | 629 | |
Net Income | |||||||
Net Income | 495 | 704 | 672 | 883 | 841 | 1,724 | |
Supplemental | |||||||
EBIT | 669 | 617 | 765 | 1,128 | 1,187 | 1,940 | |
EBITDA | 923 | 841 | 959 | 1,373 | 1,460 | 1,970 | |