
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,894 | 7,946 | 8,160 | 7,430 | 7,219 | 7,215 | |
COGS | 5,563 | 6,452 | 6,411 | 5,639 | 5,391 | 5,503 | |
Gross Profit | 1,331 | 1,494 | 1,749 | 1,791 | 1,828 | 1,712 | |
Operating Expenses & Income | |||||||
Operating Income | 697 | 766 | 968 | 1,010 | 1,037 | 927 | |
Total Operating Expenses | 6,197 | 7,180 | 7,192 | 6,420 | 6,182 | 6,288 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (74) | (99) | (114) | (39) | (37) | (80) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 123 | 166 | - | - | - | - | |
Net Income | |||||||
Net Income | 117 | 492 | 643 | 647 | 729 | 592 | |
Supplemental | |||||||
EBIT | 688 | 768 | 953 | 970 | 1,011 | 897 | |
EBITDA | 542 | 982 | 1,172 | 1,184 | 1,233 | 1,121 | |