

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 24,526 | 38,366 | 34,516 | 24,224 | 16,932.3 | 15,212.3 | |
COGS | 18,184 | 31,674 | 20,479 | 15,574 | 15,587.5 | 12,598.6 | |
Gross Profit | 6,342 | 6,692 | 14,037 | 8,650 | 1,344.7 | 2,613.8 | |
Operating Expenses & Income | |||||||
Operating Income | 2,874 | 3,021 | 10,931 | 3,630 | 893.3 | 909.8 | |
Total Operating Expenses | 4,606 | 7,247 | 2,937 | 5,020 | 451.5 | 7,358 | |
R&D Expenses | 22 | 20 | 18 | 26 | 44.18 | - | |
Selling General & Admin Expenses | 454 | 526 | 825 | 718 | 702 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (496) | (829) | (1,621) | (1,104) | (2,563.7) | (2,218.3) | |
Interest Income | 279 | 1,738 | 834 | 781 | 1,029 | 3,579 | |
Income Tax Expense | 690 | (2,277) | 2,409 | 1,054 | 151.8 | 97.49 | |
Net Income | |||||||
Net Income | 721 | 2,717 | 1,450 | 5,135 | 3,007.4 | 3,251.7 | |
Supplemental | |||||||
EBIT | 2,018 | 1,544 | 5,623 | 7,486 | 893.3 | 2,788.8 | |
EBITDA | 3,568 | 2,133.6 | 9,444 | 10,681 | 2,802.9 | 5,648.9 | |