
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,149 | 8,070 | 7,953 | 7,794 | 8,139 | 8,139 | |
COGS | 6,675 | 6,620 | 7,593 | 6,639 | 6,782 | 6,782 | |
Gross Profit | 1,474 | 1,450 | 360 | 1,155 | 1,357 | 1,357 | |
Operating Expenses & Income | |||||||
Operating Income | 373 | 385 | (726) | 165 | 300 | 300 | |
Total Operating Expenses | 1,101 | 1,064 | 1,086 | 1,012 | 1,057 | 1,057 | |
R&D Expenses | 295 | 260 | 234 | 237 | - | - | |
Selling General & Admin Expenses | 142 | 156 | 159 | 135 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (96) | (43) | (42) | (52) | (72) | (72) | |
Interest Income | 25 | 19 | - | 1 | 2 | - | |
Income Tax Expense | (2) | (103) | 146 | 137 | - | - | |
Net Income | |||||||
Net Income | 265 | 322 | (1,680) | 200 | 203 | 203 | |
Supplemental | |||||||
EBIT | 373 | 386 | (1,406) | 423 | 300 | 305 | |
EBITDA | 1,226 | 1,243 | (621) | 1,158 | 1,026 | 1,031 | |