
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,394 | 7,704 | 7,444 | 7,479 | 7,262 | 7,291 | |
COGS | 6,535 | 6,816 | 6,572 | 6,587 | 6,383 | 6,379 | |
Gross Profit | 859 | 888 | 872 | 892 | 879 | 912 | |
Operating Expenses & Income | |||||||
Operating Income | 462 | 501 | 741 | 539 | 524 | 566 | |
Total Operating Expenses | 397 | 387 | 131 | 353 | 355 | 347 | |
R&D Expenses | 4 | 1 | 4 | 34 | 23 | - | |
Selling General & Admin Expenses | 344 | 374 | 373 | 339 | 350 | 344 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (105) | (118) | (120) | (140) | (135) | (136) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 79 | 72 | 143 | 44 | 19 | 41 | |
Net Income | |||||||
Net Income | 277 | 300 | 477 | 362 | 358 | 405 | |
Supplemental | |||||||
EBIT | 463 | 493 | 740 | 546 | 512 | 582 | |
EBITDA | 628 | 650 | 882 | 686 | 661 | 735 | |