

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,188 | 5,330 | 5,363 | 7,411 | 8,763 | |
COGS | 3,602 | 4,475 | 5,246 | 6,177 | 7,075 | |
Gross Profit | 586 | 855 | 117 | 1,234 | 1,688 | |
Operating Expenses & Income | ||||||
Operating Income | 315 | 481 | (239) | 882 | 1,272 | |
Total Operating Expenses | 3,873 | 4,849 | 5,602 | 6,529 | 7,491 | |
R&D Expenses | 83 | 106 | 114 | 106 | 111 | |
Selling General & Admin Expenses | 76 | 97 | 86 | 90 | 119 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (48) | (45) | (69) | (95) | (113) | |
Interest Income | 1 | 7 | 31 | 39 | 34 | |
Income Tax Expense | 84 | 130 | - | - | - | |
Net Income | ||||||
Net Income | 222 | 331 | (102) | 633 | 1,016 | |
Supplemental | ||||||
EBIT | 358 | 491 | - | - | - | |
EBITDA | 720 | 864 | - | - | - | |