
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 6,637 | 6,589 | 6,234 | 6,254 | 6,018 |
COGS | 2,536 | 2,715 | 2,779 | 2,741 | 2,622 |
Gross Profit | 4,101 | 3,874 | 3,455 | 3,513 | 3,396 |
Operating Expenses & Income | |||||
Operating Income | 1,064 | 837 | 594 | 629 | 260 |
Total Operating Expenses | 5,573 | 5,752 | 5,640 | 5,625 | 5,758 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 376 | 331 | 391 | 392 | 424 |
Earnings from Continuing Operations | |||||
Interest Expense | (25) | (28) | (49) | (69) | (51) |
Interest Income | 5 | 5 | 13 | 11 | 10 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 1,301 | 673 | 467 | 460 | 979 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 2,134 | 1,236 | - | - | - |