
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 9,486 | 10,111 | 9,987 | 9,573 | 9,567 |
COGS | 5,459 | 5,775 | 5,785 | 6,022 | 5,968 |
Gross Profit | 4,027 | 4,336 | 4,202 | 3,551 | 3,599 |
Operating Expenses & Income | |||||
Operating Income | 1,560 | 1,712 | 1,661 | 1,254 | 1,226 |
Total Operating Expenses | 7,926 | 8,399 | 8,326 | 8,319 | 8,341 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (260) | (266) | (263) | (246) | (151) |
Interest Income | 13 | 22 | 71 | 60 | 38 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 1,076 | 1,191 | 1,231 | 910 | 920 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 2,512 | 2,676 | - | - | - |