

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,633 | 9,898 | 10,659 | 9,743 | 8,837 | 9,839 | |
COGS | 6,800 | 8,828 | 9,473 | 8,524 | 7,789 | 8,636 | |
Gross Profit | 833 | 1,070 | 1,186 | 1,219 | 1,048 | 1,203 | |
Operating Expenses & Income | |||||||
Operating Income | (99) | 146 | 238 | 273 | 98 | 251 | |
Total Operating Expenses | 931 | 924 | 948 | 946 | 950 | 952 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 142 | 143 | 150 | 154 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1) | (1) | - | - | - | - | |
Interest Income | 121 | 110 | 25 | 25 | 45 | - | |
Income Tax Expense | 19 | 107 | 135 | 150 | 99 | 191 | |
Net Income | |||||||
Net Income | 45 | 190 | 270 | 321 | 236 | 406 | |
Supplemental | |||||||
EBIT | 62 | 147 | 418 | 272 | 343 | 384 | |
EBITDA | 134 | 216 | 485 | 350 | 420 | 462 | |