

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,148 | 25,707 | 22,927 | 20,635 | 19,016 | 20,626 | |
COGS | 12,335 | 22,286 | 19,268 | 18,581 | 17,183.9 | 17,356 | |
Gross Profit | 2,813 | 3,421 | 3,659 | 2,054 | 1,003.8 | 3,269.2 | |
Operating Expenses & Income | |||||||
Operating Income | 2,023 | 2,410 | 1,682 | 25 | 281.4 | 2,049.5 | |
Total Operating Expenses | 826 | 1,052 | 1,976 | 2,029 | 1,314 | 1,219.7 | |
R&D Expenses | 67 | 85 | 94 | 86 | - | - | |
Selling General & Admin Expenses | 32 | 36 | 48 | 50 | 36 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (47) | (53) | (121) | (156) | (151) | (191.8) | |
Interest Income | 3 | 9 | 33 | 47 | 26 | 19 | |
Income Tax Expense | 188 | 388 | 160 | (19) | 55 | 403.9 | |
Net Income | |||||||
Net Income | 1,771 | 1,888 | 1,433 | (95) | 138.3 | 1,517.8 | |
Supplemental | |||||||
EBIT | 2,009 | 2,332 | 1,716 | 19 | 350 | 2,195.8 | |
EBITDA | 2,593 | 2,970 | 2,582 | 999 | 1,284 | 2,891.8 | |