
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,188 | 5,330 | 5,363 | 7,411 | 8,417.1 | 15,573.9 | |
COGS | 3,602 | 4,475 | 5,246 | 6,177 | 7,075 | 12,576.9 | |
Gross Profit | 586 | 855 | 117 | 1,234 | 1,688 | 2,997 | |
Operating Expenses & Income | |||||||
Operating Income | 218 | 416 | (388) | 882 | 1,272 | 1,894.1 | |
Total Operating Expenses | 271 | 374 | 117 | 352 | 416 | 1,102.8 | |
R&D Expenses | 83 | 106 | 114 | 106 | 106.6 | 492.6 | |
Selling General & Admin Expenses | 26 | 32 | 32 | 42 | 58 | 254 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (48) | (45) | (44.33) | (95) | (82.61) | (119.7) | |
Interest Income | 1 | 7 | 31 | 39 | 34 | - | |
Income Tax Expense | 84 | 130 | (108) | 253 | 335 | 615.2 | |
Net Income | |||||||
Net Income | 222 | 331 | (102) | 633 | 1,016 | 1,734.7 | |
Supplemental | |||||||
EBIT | 358 | 553 | (136) | 990 | 1,196.8 | 2,050.6 | |
EBITDA | 519 | 723 | 196 | 1,473 | 1,596.4 | 2,720 | |