

| 2022 | 2023 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,997 | 19,750 | 19,750 | 15,008.6 | 19,459 | 39,229.4 | |
COGS | 13,219 | 15,587 | 15,587 | 11,358.3 | 14,804 | 33,004.9 | |
Gross Profit | 3,778 | 4,163 | 4,163 | 3,650.3 | 4,655 | 6,248 | |
Operating Expenses & Income | |||||||
Operating Income | 1,178 | 1,383 | 1,383 | 1,444.6 | 1,483 | 3,121 | |
Total Operating Expenses | 2,600 | 2,780 | 2,780 | 2,205.7 | 3,172 | - | |
R&D Expenses | 37 | 51 | 51 | 43.37 | - | 58 | |
Selling General & Admin Expenses | 1,045 | 1,220 | 1,220 | 1,021.4 | 1,396 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (109) | (250) | (250) | (198.9) | (253) | (314.7) | |
Interest Income | 19 | 48 | 48 | 207.1 | 238 | - | |
Income Tax Expense | 356 | 272 | 272 | 326.7 | 368 | 789.2 | |
Net Income | |||||||
Net Income | 700 | 1,044 | 1,044 | 1,087.9 | 1,025 | 2,260.1 | |
Supplemental | |||||||
EBIT | 1,260 | 1,590 | 1,590 | 1,632.2 | 1,666 | 3,332 | |
EBITDA | 2,130 | 2,476 | 2,476 | 2,341.8 | 2,654 | 5,316.5 | |