

| 2018 | 2019 | 2020 | 2021 | 2022 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,239 | 5,340 | 5,407 | 5,509 | 5,448 | 5,432 | |
COGS | 2,420 | 2,514 | 2,373 | 2,359 | 2,247 | 2,247 | |
Gross Profit | 2,819 | 2,826 | 3,034 | 3,150 | 3,201 | 3,185 | |
Operating Expenses & Income | |||||||
Operating Income | 631 | 1,125 | 1,160 | 1,267 | 1,307 | 1,279 | |
Total Operating Expenses | 4,608 | 4,215 | 4,247 | 4,242 | 4,141 | 4,153 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,176 | 663 | 657 | 664 | 667 | 668 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (287) | (281) | (269) | (265) | (266) | |
Interest Income | 6 | 29 | 7 | 38 | 5 | 8 | |
Income Tax Expense | 128 | 118 | 179 | 46 | 257 | 190 | |
Net Income | |||||||
Net Income | 60 | 731 | 688 | 986 | 764 | 736 | |
Supplemental | |||||||
EBIT | 1,032 | 1,116 | 1,174 | 1,281 | 1,307 | - | |
EBITDA | 1,478 | 2,179 | 2,368 | 2,522 | 2,516 | 2,491 | |