

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,537 | 5,853 | 5,993 | 6,376 | 6,248 | - | |
COGS | 1,997 | 2,186 | 2,198 | 2,364 | 2,224 | - | |
Gross Profit | 3,540 | 3,667 | 3,795 | 4,012 | 4,024 | - | |
Operating Expenses & Income | |||||||
Operating Income | 645 | 643 | 595 | 687 | 631 | 559 | |
Total Operating Expenses | 4,892 | 5,210 | 5,398 | 5,689 | 5,617 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 251 | 272 | 289 | 287 | 233 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (49) | (55) | (123) | (183) | (177) | (159) | |
Interest Income | 4 | 3 | 7 | 17 | 16 | - | |
Income Tax Expense | 137 | 128 | - | - | - | - | |
Net Income | |||||||
Net Income | 443 | 450 | 357 | 447 | 398 | 363 | |
Supplemental | |||||||
EBIT | 641 | 678 | - | - | - | - | |
EBITDA | 1,822 | 1,812 | - | - | - | - | |