

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,974 | 8,902 | 7,330 | 7,416 | 7,360.6 | 15,366.2 | |
COGS | 4,416 | 5,469 | 4,589 | 4,341 | 6,152.2 | 11,089.9 | |
Gross Profit | 3,307 | 3,433 | 2,741 | 3,075 | 1,208.4 | 4,276.3 | |
Operating Expenses & Income | |||||||
Operating Income | 789 | 1,685 | 763 | 456 | 477.4 | 743.6 | |
Total Operating Expenses | 1,975 | 1,748 | 1,978 | 2,619 | 731 | 3,532.7 | |
R&D Expenses | - | 22 | 21 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (86) | (144) | (119) | (97) | (121) | (285.9) | |
Interest Income | 6 | - | - | - | - | - | |
Income Tax Expense | 152 | 301 | 161 | 116 | 69.16 | 119.9 | |
Net Income | |||||||
Net Income | 756 | 1,452 | (153) | 218 | 158.5 | (76.03) | |
Supplemental | |||||||
EBIT | 798 | 1,261 | 538 | 475 | 477.4 | 764.6 | |
EBITDA | 1,173 | 1,655 | 946 | 918 | 980.4 | 1,741.3 | |