
| 2021 | 2022 | 2023 | |
|---|---|---|---|
Revenue | |||
Total revenue | 4,653 | 5,476 | 5,786 |
COGS | 3,200 | 3,795 | 4,027 |
Gross Profit | 1,453 | 1,681 | 1,759 |
Operating Expenses & Income | |||
Operating Income | 857 | 958 | 1,187 |
Total Operating Expenses | 4,023 | 4,806 | 4,924 |
R&D Expenses | - | - | - |
Selling General & Admin Expenses | - | - | - |
Earnings from Continuing Operations | |||
Interest Expense | (182) | (160) | (159) |
Interest Income | - | - | - |
Income Tax Expense | 118 | 149 | 286 |
Net Income | |||
Net Income | 537 | 598 | 705 |
Supplemental | |||
EBIT | 872 | 959 | 1,205 |
EBITDA | 1,646 | 1,916 | 2,034 |