

| 2019 | 2020 | 2021 | 2022 | 2023 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,338 | 6,320 | 6,974 | 7,923 | 8,309 | 8,722 | |
COGS | 3,810 | 3,845 | 4,425 | 5,328 | 5,538 | 6,031 | |
Gross Profit | 2,528 | 2,475 | 2,549 | 2,595 | 2,771 | 2,691 | |
Operating Expenses & Income | |||||||
Operating Income | 1,003 | 869 | 895 | 1,144 | 930 | 1,368 | |
Total Operating Expenses | 1,525 | 1,606 | 1,654 | 1,743 | 1,841 | 1,323 | |
R&D Expenses | - | - | 40 | - | - | - | |
Selling General & Admin Expenses | 3 | 14 | 18 | 15 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (306) | (316) | (298) | (303) | (409) | (487) | |
Interest Income | 303 | 319 | 291 | 41 | - | - | |
Income Tax Expense | 143 | 29 | 21 | 20 | (9) | 60 | |
Net Income | |||||||
Net Income | 700 | 581 | 707 | 881 | 786 | 1,122 | |
Supplemental | |||||||
EBIT | 1,114 | 880 | 891 | 794 | 1,065 | 1,448 | |
EBITDA | 2,059 | 1,878 | 1,917 | 1,893 | 2,223 | 2,702 | |