

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,005 | 22,243 | 22,046 | 20,437 | 19,324 | 18,994 | |
COGS | 12,532 | 17,899 | 17,186 | 16,063 | 15,260 | 14,997 | |
Gross Profit | 3,473 | 4,344 | 4,860 | 4,374 | 4,064 | 3,997 | |
Operating Expenses & Income | |||||||
Operating Income | 3,074 | 3,290 | 3,576 | 3,172 | 2,791 | 2,625 | |
Total Operating Expenses | 399 | 1,054 | 1,284 | 1,202 | 1,273 | 1,372 | |
R&D Expenses | 111 | 137 | 152 | 136 | 148 | - | |
Selling General & Admin Expenses | 579 | 752 | 853 | 793 | 1,273 | 1,372 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (50) | (105) | (248) | (239) | (138) | (107) | |
Interest Income | 43 | 38 | 69 | 79 | 138 | 62 | |
Income Tax Expense | 673 | 761 | 822 | 781 | 710 | 690 | |
Net Income | |||||||
Net Income | 2,358 | 2,483 | 2,524 | 2,220 | 1,943 | 1,828 | |
Supplemental | |||||||
EBIT | 3,074 | 3,349 | 3,585 | 3,230 | 2,791 | 2,669 | |
EBITDA | 3,545 | 3,841 | 4,129 | 3,818 | 3,364 | 3,259 | |