

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,018 | 4,644 | 5,554 | 5,315 | 4,915 | 4,468 | |
COGS | 3,509 | 3,507 | 4,002 | 3,959 | 3,470 | 3,323 | |
Gross Profit | 1,509 | 1,137 | 1,551 | 1,356 | 1,445 | 1,145 | |
Operating Expenses & Income | |||||||
Operating Income | (898) | (1,044) | (874) | (987) | (688) | (951) | |
Total Operating Expenses | 2,407 | 2,181 | 2,412 | 2,343 | 2,133 | 2,096 | |
R&D Expenses | 35 | 38 | 112 | 126 | - | - | |
Selling General & Admin Expenses | 294 | 284 | 230 | 198 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6) | (5) | (5) | (8) | (11) | (8) | |
Interest Income | 31 | 40 | 42 | 49 | 44 | - | |
Income Tax Expense | 32 | 34 | 59 | 36 | 231 | (12) | |
Net Income | |||||||
Net Income | (967) | (370) | (955) | 33 | 740 | (1,062) | |
Supplemental | |||||||
EBIT | (999) | (319) | (940) | (20) | (688) | (937) | |
EBITDA | (764) | (91) | (724) | 220 | (462) | (733) | |