

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,748 | 4,913 | 4,962 | 4,784 | 5,903 | 11,245.8 | |
COGS | 2,826 | 3,731 | 3,543 | 3,652 | 3,884 | 7,795.4 | |
Gross Profit | 922 | 1,182 | 1,419 | 1,132 | 2,019 | 3,450.4 | |
Operating Expenses & Income | |||||||
Operating Income | 734 | 1,000 | 1,145 | 928 | 1,801 | 2,956.7 | |
Total Operating Expenses | 188 | 206 | 274 | 204 | 218 | 493.8 | |
R&D Expenses | 29 | 35 | 37 | 40 | 35 | 75.95 | |
Selling General & Admin Expenses | 146 | 154 | 183 | 162 | 177 | 363 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (304) | (382) | (597) | (847) | (758) | (1,463.9) | |
Interest Income | 2 | 10 | 163 | 193 | 146 | - | |
Income Tax Expense | 71 | 104 | (25) | 73 | 117 | 203.9 | |
Net Income | |||||||
Net Income | 400 | 450 | 491 | 150 | 922 | 1,279.7 | |
Supplemental | |||||||
EBIT | 736 | 1,029 | 1,167 | 1,101 | 1,984 | 3,034.6 | |
EBITDA | 848 | 1,114 | 1,232 | 1,171 | 2,050 | 3,172.5 | |