
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,222 | 11,915 | 11,812 | 18,682 | 22,670.5 | 26,686.3 | |
COGS | 7,758 | 8,653 | 8,807 | 11,539 | 10,606 | 11,080.7 | |
Gross Profit | 4,464 | 3,262 | 3,005 | 7,143 | 12,063 | 15,605.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,741 | 1,605 | 708 | 8,486 | 10,353.7 | 14,677.3 | |
Total Operating Expenses | 4,464 | 1,657 | 2,297 | 1,233 | 1,040 | 928.3 | |
R&D Expenses | 154 | 229 | 200 | 197 | 166 | 194.3 | |
Selling General & Admin Expenses | 259 | 276 | 299 | 442 | 382 | 244 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (274) | (227) | (243) | (375) | (229) | (138.7) | |
Interest Income | 368 | 78 | 148 | 152 | 214 | 234 | |
Income Tax Expense | 1,098 | 455 | 526 | 1,397 | 4,596.3 | 5,283.8 | |
Net Income | |||||||
Net Income | 1,166 | (429) | (2,494) | 3,348 | 7,085.5 | 9,295 | |
Supplemental | |||||||
EBIT | 1,382 | 176 | (1,788) | 4,952 | 10,737.7 | 14,693.3 | |
EBITDA | 3,705 | 2,361 | 320 | 7,528 | 13,514.6 | 17,393.8 | |