

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,821 | 9,029 | 9,103 | 8,884 | 8,702 | 8,636 | |
COGS | 1,520 | 1,525 | 1,932 | 1,441 | 1,226 | 2,408 | |
Gross Profit | 7,301 | 7,504 | 7,171 | 7,443 | 7,476 | 6,228 | |
Operating Expenses & Income | |||||||
Operating Income | 1,870 | 1,637 | 1,779 | 1,652 | 2,283 | 2,271 | |
Total Operating Expenses | 5,474 | 5,652 | 5,392 | 5,791 | 5,193 | 3,957 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 538 | 532 | 2,942 | 483 | 516 | 506 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (277) | (254) | (299) | (346) | (354) | (358) | |
Interest Income | 28 | 44 | 111 | 106 | 95 | 94 | |
Income Tax Expense | 382 | 336 | 346 | 321 | 274 | 248 | |
Net Income | |||||||
Net Income | 1,183 | 1,000 | 1,189 | 1,072 | 1,417 | 1,325 | |
Supplemental | |||||||
EBIT | 1,820 | 1,590 | 1,834 | 1,740 | 2,045 | 2,008 | |
EBITDA | 3,709 | 3,458 | 3,701 | 3,584 | 3,732 | 3,726 | |