

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,374 | 2,101 | 2,841 | 3,412 | 3,196 | |
COGS | 1,537 | 1,307 | 1,824 | 2,026 | 1,715 | |
Gross Profit | 837 | 794 | 1,017 | 1,386 | 1,481 | |
Operating Expenses & Income | ||||||
Operating Income | 262 | 264 | 403 | 709 | 723 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (35) | (44) | (47) | (97) | (152) | |
Interest Income | - | 4 | 11 | 11 | 16 | |
Income Tax Expense | 71 | - | - | - | - | |
Net Income | ||||||
Net Income | 182 | 127 | 235 | 331 | 420 | |
Supplemental | ||||||
EBIT | 311 | 285 | - | - | - | |
EBITDA | 550 | 445 | - | - | - | |