

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,633 | 3,603 | 3,886 | 3,475 | 3,584 | 3,754 | |
COGS | 2,926 | 2,920 | 3,130 | 2,770 | 2,853 | 2,975 | |
Gross Profit | 707 | 683 | 756 | 705 | 731 | 779 | |
Operating Expenses & Income | |||||||
Operating Income | 491 | 467 | 509 | 465 | 491 | 536 | |
Total Operating Expenses | 3,142 | 3,136 | 3,377 | 3,010 | 3,093 | 3,218 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 216 | 216 | 247 | 240 | 240 | 243 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (94) | (82) | (163) | (160) | (111) | (108) | |
Interest Income | 11 | 76 | 7 | 3 | 4 | - | |
Income Tax Expense | 43 | 106 | - | - | - | - | |
Net Income | |||||||
Net Income | 495 | 390 | 261 | 282 | 310 | 357 | |
Supplemental | |||||||
EBIT | 520 | 508 | - | - | - | - | |
EBITDA | 723 | 662 | - | - | - | - | |