

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,884 | 5,045 | 5,149 | 5,308 | 5,240 | 17,347.1 | |
COGS | 3,348 | 3,888 | 3,292 | 3,728 | 2,162 | 8,604 | |
Gross Profit | 536 | 1,157 | 1,857 | 1,580 | 3,078 | 8,743.1 | |
Operating Expenses & Income | |||||||
Operating Income | 306 | 931 | 1,218 | 1,289 | 1,285 | 5,183.5 | |
Total Operating Expenses | 188 | 163 | 639 | 291 | 3,955 | 3,725.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 93 | 94 | 118 | 131 | 819 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (140) | (179) | (244) | (248) | (181) | (541.9) | |
Interest Income | 123 | 90 | 173 | 146 | 128 | 114 | |
Income Tax Expense | 23 | 35 | 68 | 73 | - | 148.2 | |
Net Income | |||||||
Net Income | 133 | 679 | 846 | 973 | 1,018 | 3,337.7 | |
Supplemental | |||||||
EBIT | 340 | 1,008 | 1,279 | 1,386 | - | - | |
EBITDA | 822 | 1,549 | 1,856 | 1,966 | - | - | |