Income StatementSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Total Revenues

9,516

8,698

10,939

9,468

8,893

9,051

Total Revenues %Chg

7%

-3.9%

32.7%

-0.9%

-10.1%

14.7%

Cost of Sales

4,911

4,624

5,512

4,708

4,294

4,634

Gross Profit

4,605

4,074

5,427

4,760

4,599

4,417

Gross Profit Margin

48.4%

46.8%

49.6%

50.3%

51.7%

48.8%

Selling, General & Administrative Expenses

215

159

178

171

80

111

Depreciation & Amortization Expenses

3,211

1,765

1,870

1,901

1,598

1,649

Other Operating Expenses

95

90

91

98

97

97

Operating Profit

1,084

2,060

3,288

2,590

2,824

2,560

Operating Margin

11.4%

23.7%

30.1%

27.4%

31.8%

28.3%

Interest Expense

-93

-238

-258

-142

-154

-158

Non-Operating Income

-504

987

67

-862

139

-146

Total Non-Operating Income

-597

749

-191

-1,004

-15

-304

Income Before Provision for Income Taxes

487

2,809

3,097

1,586

2,809

2,256

Provision for Income Taxes

-113

350

639

448

543

541

Consolidated Net Income

600

2,459

2,458

1,138

2,266

1,715

Net Income Attributable to Common Shareholders

600

2,459

2,458

1,138

2,266

1,715

Basic EPS

0.3

1.2

1.2

0.5

1.1

0.8

Diluted EPS

0.3

1.2

1.2

0.5

1.1

0.8

Basic Weighted Average Shares Outstanding

2,087.9

2,093.1

2,100.5

2,108

2,120

2,133.4

Total Shares Outstanding

2,085.1

2,090.6

2,097.5

2,103

2,113.1

2,127.6

Diluted Weighted Average Shares Outstanding

2,094

2,099.7

2,109.1

2,120.4

2,133.1

2,149.5

EBITDA

4,295

3,825

5,158

4,491

4,422

4,209

Effective Tax Rate

-23.2%

12.5%

20.6%

28.2%

19.3%

24%