

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20,522 | 32,540 | 25,070 | 20,935 | 20,578.5 | 21,450.2 | |
COGS | 15,364 | 23,394 | 15,720 | 12,779 | 16,063 | 19,663.7 | |
Gross Profit | 5,158 | 9,146 | 9,350 | 8,156 | 4,515.5 | 1,786.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,956 | 6,124 | 1,645 | 3,071 | 3,093.9 | (726.9) | |
Total Operating Expenses | 2,997 | 3,301 | 7,705 | 5,085 | 1,421.6 | 2,513.4 | |
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) | (414) | (646.6) | |
Interest Income | 121 | - | 7 | 60 | - | - | |
Income Tax Expense | 467 | 891 | 303 | 696 | 654.1 | 818.4 | |
Net Income | |||||||
Net Income | 1,435 | 2,541 | 742 | 1,888 | 2,111.3 | 2,620.9 | |
Supplemental | |||||||
EBIT | 2,068 | 3,721 | 1,725 | 3,198 | 3,178.4 | (1,069.5) | |
EBITDA | 3,599 | 5,398 | 3,493 | 5,420 | 5,195.5 | 1,418.7 | |