

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,188 | 5,330 | 5,363 | 7,411 | 8,763 | 15,515 | |
COGS | 3,602 | 4,475 | 5,238 | 6,178 | 7,075 | 12,528 | |
Gross Profit | 586 | 855 | 125 | 1,233 | 1,688 | 2,987 | |
Operating Expenses & Income | |||||||
Operating Income | 408 | 546 | (239) | 882 | 1,246 | 1,887 | |
Total Operating Expenses | 271 | 374 | 356 | 366 | 442 | 1,100 | |
R&D Expenses | 83 | 106 | 112 | 104 | 111 | 492 | |
Selling General & Admin Expenses | 26 | 32 | 32 | 42 | 58 | 254 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (30) | (45) | (69) | (60) | (86) | (177) | |
Interest Income | 1 | 24 | 31 | 39 | 49 | 66 | |
Income Tax Expense | 84 | 130 | (108) | 253 | 335 | 584 | |
Net Income | |||||||
Net Income | 222 | 331 | (102) | 633 | 1,016 | 1,670 | |
Supplemental | |||||||
EBIT | 358 | 432 | (136) | 813 | 1,246 | 2,088 | |
EBITDA | 623 | 677 | 196 | 1,221 | 1,662 | 2,770 | |