

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,736 | 16,067 | 15,354 | 17,026 | 19,650 | 21,276.1 | |
COGS | 8,664 | 10,618 | 9,653 | 10,740 | 12,145 | 15,686.6 | |
Gross Profit | 4,072 | 5,449 | 5,587 | 6,286 | 7,505 | 5,589.5 | |
Operating Expenses & Income | |||||||
Operating Income | 572 | 849 | 860 | 1,206 | 1,410.1 | 1,923.6 | |
Total Operating Expenses | 3,599 | 4,637 | 4,841 | 5,080 | 6,038 | 3,666 | |
R&D Expenses | 95 | 101 | 107 | - | - | - | |
Selling General & Admin Expenses | 163 | 178 | 209 | 250 | 272 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (57) | (46) | (153) | (1,036) | (934.6) | (1,196.9) | |
Interest Income | 6 | 13 | 32 | 811 | 20 | 12 | |
Income Tax Expense | 166 | 230 | 217 | 233 | 343.9 | 403 | |
Net Income | |||||||
Net Income | 308 | 504 | 529 | 729 | 1,219.9 | 1,414.6 | |
Supplemental | |||||||
EBIT | 552 | 803 | 888 | 1,195 | 1,856.7 | 1,987.6 | |
EBITDA | 881 | 1,172 | 1,180 | 1,660 | 2,477.2 | 2,724.6 | |