
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,853 | 9,569 | 10,978 | 11,303 | 11,797 | 12,438 | |
COGS | 8,447 | 8,142 | 2,901.1 | 9,413 | 9,758 | 10,295 | |
Gross Profit | 1,406 | 1,427 | 8,076.9 | 1,890 | 2,039 | 2,143 | |
Operating Expenses & Income | |||||||
Operating Income | 1,386 | 629 | 1,106 | 1,162 | 1,458 | 1,516 | |
Total Operating Expenses | 20 | 798 | 6,970.9 | 728 | 581 | 627 | |
R&D Expenses | 6 | 6 | 6 | - | - | - | |
Selling General & Admin Expenses | 564 | 594 | 638 | 568 | 581 | 588 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2) | (164) | (2) | - | - | - | |
Interest Income | 60 | 84 | 157 | 129 | 92 | 69 | |
Income Tax Expense | 369 | 207 | (329) | 356 | 369 | 385 | |
Net Income | |||||||
Net Income | 990 | 442 | 827 | 911 | 929 | 975 | |
Supplemental | |||||||
EBIT | 734 | 658 | 1,106 | 1,200 | 1,373 | 1,465 | |
EBITDA | 1,250 | 1,260 | 1,106 | 1,676 | 1,821 | 1,930 | |