

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 19,521 | 21,258 | 23,078 | 21,025.9 | 28,336 | 56,893.8 | |
COGS | 17,018 | 18,484 | 7,983 | 7,259.8 | 20,859 | 31,967.1 | |
Gross Profit | 2,503 | 2,774 | 15,095 | 13,766.1 | 7,477 | 24,926.7 | |
Operating Expenses & Income | |||||||
Operating Income | 2,389 | 2,384 | 2,573 | 2,145.6 | 2,610 | 5,322.7 | |
Total Operating Expenses | 114 | 390 | 12,522 | 11,620.5 | 4,867 | - | |
R&D Expenses | 247 | 265 | 2,304 | - | 396 | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (314) | (306) | (339) | (443.5) | (508) | (738.3) | |
Interest Income | 30 | 35 | 172 | 107.9 | 135 | - | |
Income Tax Expense | 198 | 315 | 386 | 232.5 | 362 | 708.7 | |
Net Income | |||||||
Net Income | 1,758 | 1,591 | 1,857 | 1,563 | 2,062 | 4,090.8 | |
Supplemental | |||||||
EBIT | 2,424 | 2,295 | 2,665 | 2,307 | 2,552.8 | 5,540.4 | |
EBITDA | 3,125 | 3,059 | 3,447 | 3,174 | 3,687.4 | 7,880 | |