

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,850 | 6,887 | 7,407 | 8,169 | 8,407.2 | 10,074 | |
COGS | 4,651 | 5,469 | 5,573 | 5,562 | 5,498.4 | 6,225 | |
Gross Profit | 1,199 | 1,418 | 1,834 | 2,607 | 2,908.8 | 3,849 | |
Operating Expenses & Income | |||||||
Operating Income | 366 | 487 | 802 | 1,184 | 1,033.2 | 2,548 | |
Total Operating Expenses | 833 | 931 | 1,032 | 1,423 | 1,875.6 | 1,301 | |
R&D Expenses | 15 | 9 | 35 | 22 | 19.2 | - | |
Selling General & Admin Expenses | 95 | 97 | 106 | 136 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6) | (5) | (4) | (3) | (1.2) | - | |
Interest Income | 26 | 20 | - | 8 | - | - | |
Income Tax Expense | 64 | 79 | 212 | 181 | 484.8 | 782 | |
Net Income | |||||||
Net Income | 303 | 483 | 697 | 1,102 | 990 | 1,881 | |
Supplemental | |||||||
EBIT | 366 | 487 | 802 | 1,184 | 1,033.2 | 2,548 | |
EBITDA | 800 | 917 | 1,187 | 1,547 | 1,372.8 | 2,887 | |