
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 28,590 | 28,343 | 27,193 | 25,992 |
COGS | 21,052 | 20,395 | 19,445 | 18,973 |
Gross Profit | 7,538 | 7,948 | 7,748 | 7,019 |
Operating Expenses & Income | ||||
Operating Income | 3,130 | 3,446 | 3,187 | 2,624 |
Total Operating Expenses | 25,460 | 24,897 | 24,006 | 23,368 |
R&D Expenses | 698 | 756 | 786 | 788 |
Selling General & Admin Expenses | 3,418 | 3,546 | 3,494 | 3,441 |
Earnings from Continuing Operations | ||||
Interest Expense | (348) | (387) | (295) | (354) |
Interest Income | 12 | 130 | 141 | 104 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 2,001 | 1,983 | 1,884 | 1,665 |
Supplemental | ||||
EBIT | 3,004 | 2,877 | 2,740 | 2,612 |
EBITDA | 4,948 | 4,885 | 4,825 | 4,648 |