

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 27,712 | 37,884 | 29,056 | 25,972 | 26,885 | 27,747.4 | |
COGS | 18,303 | 22,460 | 19,608 | 18,442 | 18,538 | 19,094.1 | |
Gross Profit | 9,409 | 15,424 | 8,474 | 7,530 | 8,347 | 8,653.3 | |
Operating Expenses & Income | |||||||
Operating Income | 4,781 | 10,809 | 3,860 | 2,951 | 3,648.8 | 3,792.3 | |
Total Operating Expenses | 4,274 | 5,249 | 4,614 | 4,579 | 4,478 | 4,861 | |
R&D Expenses | 69 | 122 | 114 | - | - | - | |
Selling General & Admin Expenses | 675 | 657 | 667 | 738 | 784 | 866 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (488) | (492) | (764) | (737) | (699) | (682) | |
Interest Income | 613 | 459 | 35 | 655 | 687 | 508 | |
Income Tax Expense | 989 | 2,559 | 670 | 436 | 765.2 | 768.8 | |
Net Income | |||||||
Net Income | 3,153 | 7,660 | 1,258 | 674 | 2,306.7 | 2,388.5 | |
Supplemental | |||||||
EBIT | 4,631 | 10,767 | 2,716 | 1,873 | 3,648.8 | 3,798.2 | |
EBITDA | 6,582 | 12,779 | 4,885 | 4,212 | 6,110.1 | 6,194.1 | |