

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,405 | 6,642 | 6,622 | 6,794 | 6,945 | 12,376 | |
COGS | 4,062 | 4,233 | 4,261 | 961 | 977 | 7,653.5 | |
Gross Profit | 2,343 | 2,409 | 2,361 | 5,833 | 5,968 | 4,722.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,018 | 971 | 881 | 904 | 1,014 | 1,871 | |
Total Operating Expenses | 1,325 | 1,438 | 2,046 | 4,929 | 4,954 | 2,851.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 183 | 168 | 164 | 164 | 163 | 5,165 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (61) | (52) | (73) | (76) | (76) | (189) | |
Interest Income | 53 | 49 | 20 | 27 | 49 | 80 | |
Income Tax Expense | 269 | 219 | 205 | 222 | 245 | 421 | |
Net Income | |||||||
Net Income | 613 | 588 | 553 | 581 | 668 | 1,134 | |
Supplemental | |||||||
EBIT | 985 | 899 | 873 | 925 | 1,038 | 1,813 | |
EBITDA | 1,482 | 1,402 | 1,360 | 1,396 | 1,504 | 2,681 | |