

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,814 | 11,720 | 10,460 | 10,339 | 9,656 | 9,465 | |
COGS | 6,429 | 7,429 | 9,293 | 8,726 | 7,811.1 | 8,524.1 | |
Gross Profit | 3,385 | 4,291 | 1,167 | 1,613 | 3,451 | 919 | |
Operating Expenses & Income | |||||||
Operating Income | 1,562 | 1,974 | 608 | 604 | 451.5 | 976.7 | |
Total Operating Expenses | 173 | 2,325 | 559 | 1,009 | 979.7 | 187 | |
R&D Expenses | 47.95 | 53.72 | 66 | - | - | - | |
Selling General & Admin Expenses | 894 | 1,001 | 863 | 2,072 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (47) | (66.21) | (87) | (111) | (100.9) | (98.68) | |
Interest Income | 32 | 35 | 37 | 31 | 19 | - | |
Income Tax Expense | 240 | 388 | 71 | 37 | 191.1 | 211 | |
Net Income | |||||||
Net Income | 1,286 | 1,526 | 388 | 436 | 480 | 624.5 | |
Supplemental | |||||||
EBIT | 1,595 | 2,007 | 551 | 597 | 451.5 | 702.1 | |
EBITDA | 2,058 | 2,465 | 1,211 | 1,736 | 974 | 1,220.5 | |