

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,102 | 8,156 | 6,592 | 6,255 | 6,080 | 6,032 | |
COGS | 3,869 | 6,979 | 6,213 | 5,806 | 5,739 | - | |
Gross Profit | 1,233 | 1,177 | 379 | 449 | 341 | - | |
Operating Expenses & Income | |||||||
Operating Income | 1,042 | 890 | 89 | 129 | 16 | 1,452 | |
Total Operating Expenses | 4,060 | 7,266 | 6,503 | 6,126 | 6,064 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 191 | 269 | 109 | 117 | 120 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10) | (22) | (43) | (47) | (63) | - | |
Interest Income | 13 | 123 | 38 | 19 | 13 | - | |
Income Tax Expense | 74 | 126 | - | - | - | - | |
Net Income | |||||||
Net Income | 968 | 625 | 203 | 231 | 9 | 127 | |
Supplemental | |||||||
EBIT | 919 | 875 | 160 | 125 | (12) | 1,451 | |
EBITDA | 1,197 | 960 | 364 | 354 | 247 | 1,697 | |