

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,828 | 7,438 | 8,703 | 8,362 | 9,977 | 9,985 | |
COGS | 6,765 | 6,197 | 6,690 | 6,826 | 7,279 | 7,766 | |
Gross Profit | 1,063 | 1,241 | 2,013 | 1,536 | 2,698 | 2,219 | |
Operating Expenses & Income | |||||||
Operating Income | 1,397 | 1,788 | 1,984 | 2,024 | 2,271 | 2,169 | |
Total Operating Expenses | (334) | (552) | (290) | (488) | 380 | 1,934 | |
R&D Expenses | - | - | 114.7 | - | - | - | |
Selling General & Admin Expenses | 61 | 89 | 107 | 96 | 100 | 158 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (267) | (480) | (656) | (768) | (1,047) | (1,130) | |
Interest Income | 125 | 90 | 87 | 87 | 786 | 448 | |
Income Tax Expense | 335 | 396 | 388 | 410 | 324 | 247 | |
Net Income | |||||||
Net Income | 822 | 986 | 971 | 915 | 958 | 765 | |
Supplemental | |||||||
EBIT | 1,527 | 1,956 | 2,015 | 1,995 | 2,318 | - | |
EBITDA | 1,824 | 2,267 | 2,378 | 2,383 | 2,764 | - | |