

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,575 | 11,129 | 13,781 | 14,446 | 13,881 | 27,994 | |
COGS | 8,096 | 9,467 | 11,503 | 8,452 | 12,366 | 20,616 | |
Gross Profit | 1,479 | 1,662 | 2,278 | 5,994 | 1,515 | 7,378 | |
Operating Expenses & Income | |||||||
Operating Income | 1,050 | 1,231 | 1,431 | 1,531 | 1,515 | 2,825 | |
Total Operating Expenses | 2,649 | 2,722 | 3,744 | 4,463 | 12,366 | - | |
R&D Expenses | 150 | 137 | 156 | 241 | - | 269 | |
Selling General & Admin Expenses | 28 | 29 | 35 | 39 | - | 39 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (70) | (84) | (171) | (219) | (183) | (372) | |
Interest Income | 26 | 31 | 47 | 491 | 466 | - | |
Income Tax Expense | 265 | 293 | 359 | 422 | 388 | 748 | |
Net Income | |||||||
Net Income | 777 | 827 | 919 | 1,037 | 926 | 1,794 | |
Supplemental | |||||||
EBIT | 1,098 | 1,269 | 1,495 | 1,499 | 1,626 | 2,872 | |
EBITDA | 1,351 | 1,522 | 1,820 | 1,721 | 1,995 | 3,467 | |