

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,225 | 7,780 | 7,844 | 8,484 | 9,041 | 9,281 | |
COGS | 5,613 | 5,948 | 6,002 | 6,517 | 6,803 | 6,741 | |
Gross Profit | 1,612 | 1,832 | 1,842 | 1,967 | 2,238 | 2,540 | |
Operating Expenses & Income | |||||||
Operating Income | 1,612 | 1,832 | 1,842 | 1,967 | 2,238 | 2,297 | |
Total Operating Expenses | 785 | 798 | (996) | 6,360 | 6,803 | 5,528 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (452) | (496) | (584) | (649) | (692) | (702) | |
Interest Income | 455 | 464 | 12 | 578 | 627 | 322 | |
Income Tax Expense | 178 | 288 | 178 | 181 | 219 | 192 | |
Net Income | |||||||
Net Income | 965 | 1,050 | 1,085 | 1,156 | 1,339 | 1,372 | |
Supplemental | |||||||
EBIT | 1,603 | 1,842 | 1,856 | 1,995 | 2,260 | 2,270 | |
EBITDA | 2,525 | 2,808 | 2,852 | 3,061 | 3,371 | 3,361 | |