
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,705 | 2,731 | 3,865 | 4,960 | 6,153 | 6,804 | |
COGS | 1,391 | 2,220 | 3,031 | 3,770 | 4,560 | 4,986 | |
Gross Profit | 314 | 511 | 834 | 1,190 | 1,585 | 1,815 | |
Operating Expenses & Income | |||||||
Operating Income | (228) | (384) | (287) | 16 | 305 | 435 | |
Total Operating Expenses | 542 | 895 | 1,121 | 1,174 | 1,280 | 1,380 | |
R&D Expenses | 163 | 282 | 358 | 351 | 371 | 403 | |
Selling General & Admin Expenses | 189 | 294 | 362 | 307 | 344 | 359 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12) | (11) | (37) | - | - | - | |
Interest Income | 0.084 | 11 | 33 | 42 | 51 | 28 | |
Income Tax Expense | (3) | (2) | 2 | 3 | 4 | (4) | |
Net Income | |||||||
Net Income | (487) | (275) | (246) | 19 | 342 | 486 | |
Supplemental | |||||||
EBIT | (478) | (277) | (244) | 62 | 346 | - | |
EBITDA | (457) | (253) | (212) | 108 | 413 | 538 | |