

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 68,636.1 | 76,324.7 | 78,844 | 81,370 | 84,553 | 84,553 | |
COGS | 56,315.6 | 62,369.7 | 64,236 | 66,401 | 68,914 | 68,914 | |
Gross Profit | 12,320.5 | 13,955 | 14,608 | 14,969 | 15,639 | 15,639 | |
Operating Expenses & Income | |||||||
Operating Income | 2,339 | 3,038.5 | 3,202 | 3,088 | 3,095 | 3,094 | |
Total Operating Expenses | 66,297.1 | 73,286.1 | 75,642 | 78,282 | 81,458 | 81,459 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (623.6) | (526.8) | (607) | (635) | (717) | (718) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 388 | 515.2 | - | - | - | - | |
Net Income | |||||||
Net Income | 1,358.8 | 1,770.1 | 1,955 | 1,828 | 1,757 | 1,756 | |
Supplemental | |||||||
EBIT | 2,688.2 | 2,662.7 | 3,172 | 3,050 | 2,993 | 2,993 | |
EBITDA | 3,251.3 | 3,700.8 | 4,169 | 4,136 | 4,122 | 4,122 | |