

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20,522 | 32,540 | 25,070 | 20,935 | 21,020 | 21,521.9 | |
COGS | 15,364 | 23,394 | 15,967 | 12,779 | 15,249.3 | 19,763.5 | |
Gross Profit | 5,158 | 9,146 | 9,103 | 8,156 | 5,773.8 | 1,758.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,956 | 6,124 | 1,645 | 3,071 | 3,307.8 | (759.6) | |
Total Operating Expenses | 2,997 | 3,301 | 7,458 | 5,085 | 2,466.1 | 2,518.4 | |
R&D Expenses | 110 | 91 | 114 | - | - | - | |
Selling General & Admin Expenses | 138 | 339 | 341 | 322 | 349 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (137) | (241) | (491) | (457) | (430.8) | (644) | |
Interest Income | 121 | - | 7 | 60 | - | - | |
Income Tax Expense | 467 | 891 | 303 | 696 | 680.7 | 820.4 | |
Net Income | |||||||
Net Income | 1,435 | 2,541 | 742 | 1,888 | 2,197.2 | 2,628.1 | |
Supplemental | |||||||
EBIT | 2,061 | 3,704 | 1,725 | 3,198 | 3,307.8 | (1,102.4) | |
EBITDA | 3,592 | 5,381 | 3,493 | 5,420 | 5,407 | 1,396.2 | |