

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,133 | 19,523 | 23,651 | 27,716 | 29,958.1 | 63,079.7 | |
COGS | 14,153 | 17,334 | 12,440 | 14,445 | 25,660.6 | 44,236.5 | |
Gross Profit | 980 | 2,189 | 11,211 | 13,271 | 4,297.4 | 18,843.3 | |
Operating Expenses & Income | |||||||
Operating Income | 798 | 2,043 | 2,798 | 4,192 | 3,980.4 | 8,970.2 | |
Total Operating Expenses | 182 | 159 | 8,413 | 9,079 | 317 | 9,873.1 | |
R&D Expenses | 838 | 1,219 | 1,216 | 1,458.1 | 1,501.3 | 709.9 | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (118.2) | (98.79) | (140) | (129) | (113.3) | (253) | |
Interest Income | 15 | 67 | 230 | 249 | 215 | - | |
Income Tax Expense | 200 | (694) | 1,236 | (284) | 2,695.3 | 3,734.6 | |
Net Income | |||||||
Net Income | 43 | (2,459) | 3,444 | (667) | 6,893.7 | 8,222 | |
Supplemental | |||||||
EBIT | 168 | 2,411 | 3,181 | (730) | 3,980.4 | 4,057.2 | |
EBITDA | 1,548 | 3,681 | 4,411 | 676 | 5,400.1 | 6,869.2 | |