

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,385 | 4,882 | 4,896 | 4,782 | 5,438.7 | 11,017.9 | |
COGS | 3,448 | 3,025 | 2,911 | 2,728 | 5,283 | 7,653.9 | |
Gross Profit | 1,937 | 1,857 | 1,985 | 2,054 | 155.7 | 3,364 | |
Operating Expenses & Income | |||||||
Operating Income | 2,906 | 2,903 | 3,098 | (20) | 7.986352 | 3,188 | |
Total Operating Expenses | 1,817 | 2,031 | 2,070 | 2,074 | 147.7 | 176 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 124 | 145 | 117 | 102 | 108 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (44) | (68) | (80) | (83) | (78.87) | (159.1) | |
Interest Income | 24 | 66 | 196 | 194 | 170 | - | |
Income Tax Expense | 82 | 49 | 78 | 79 | 74.87 | 164 | |
Net Income | |||||||
Net Income | 4 | (158) | (52) | 6 | (24.96) | 47 | |
Supplemental | |||||||
EBIT | 130 | (41) | 97 | 159 | 7.986352 | 39.02 | |
EBITDA | 1,430 | 1,415 | 1,578 | 1,650 | 1,457.5 | 2,970.2 | |