
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 4,673 | 4,983 | 5,484 | 5,571 |
COGS | 2,921 | 3,182 | 3,449 | 3,479 |
Gross Profit | 1,752 | 1,801 | 2,035 | 2,092 |
Operating Expenses & Income | ||||
Operating Income | 610 | 536 | 608 | 566 |
Total Operating Expenses | 4,063 | 4,447 | 4,876 | 5,005 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | 1,142 | 1,265 | 1,427 | 1,526 |
Earnings from Continuing Operations | ||||
Interest Expense | (86) | (99) | (116) | (140) |
Interest Income | - | 2 | 10 | 7 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 422 | 348 | 367 | 319 |
Supplemental | ||||
EBIT | - | - | - | - |
EBITDA | - | - | - | - |