

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,218 | 13,520 | 16,486 | 18,909 | 21,203.6 | 42,618.7 | |
COGS | 9,082 | 10,763 | 12,866 | 14,688 | 15,287.5 | 31,254.5 | |
Gross Profit | 2,136 | 2,757 | 3,620 | 4,221 | 5,916 | 11,364.2 | |
Operating Expenses & Income | |||||||
Operating Income | 513 | 837 | 1,944 | 2,906 | 5,241.2 | 8,963.2 | |
Total Operating Expenses | 1,623 | 1,849 | 1,676 | 1,315 | 674.9 | 2,401 | |
R&D Expenses | 708 | 891 | 739 | 203 | 393.9 | 734.7 | |
Selling General & Admin Expenses | 890 | 1,077 | 1,110 | 1,284 | 1,268 | 1,284 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (252) | (343) | (578) | (362) | (425.9) | (561.8) | |
Interest Income | 7 | 35 | 164 | 269 | 271 | - | |
Income Tax Expense | (418) | (308) | 23 | (250) | 1,098.8 | 882.6 | |
Net Income | |||||||
Net Income | 120 | (1,269) | 2,412 | 2,521 | 5,840.1 | 8,814.2 | |
Supplemental | |||||||
EBIT | 465 | (1,159) | 2,796 | 2,596 | 3,647.4 | 8,850.2 | |
EBITDA | 996 | (207) | 3,744 | 3,483 | 4,549.3 | 10,752 | |