

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 19,521 | 21,258 | 23,078 | 26,312 | 28,331.4 | 56,678.4 | |
COGS | 17,018 | 18,484 | 7,983 | 9,229 | 20,855.6 | 41,188.1 | |
Gross Profit | 2,503 | 2,774 | 15,095 | 17,083 | 7,475.8 | 15,490.3 | |
Operating Expenses & Income | |||||||
Operating Income | 2,389 | 2,384 | 2,573 | 2,685 | 2,609.6 | 5,372.3 | |
Total Operating Expenses | 114 | 390 | 12,522 | 14,398 | 15,793 | - | |
R&D Expenses | 247 | 265 | 2,304 | 1,902 | - | 1,902 | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (340.7) | (330.2) | (339) | (555) | (507.9) | (736.2) | |
Interest Income | 30 | 35 | 172 | 135 | 135 | - | |
Income Tax Expense | 198 | 315 | 386 | 291 | 361.9 | 764.3 | |
Net Income | |||||||
Net Income | 1,758 | 1,591 | 1,857 | 1,956 | 2,061.7 | 4,082.5 | |
Supplemental | |||||||
EBIT | 2,424 | 2,295 | 2,665 | 2,473 | 3,076 | 5,115.3 | |
EBITDA | 3,125 | 3,059 | 3,447 | 3,251 | 4,236 | 7,143 | |