
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,760 | 1,857 | 1,150 | 1,138 | 1,085.6 | 1,074.4 | |
COGS | 1,263 | 1,329 | 792 | 784 | 757.7 | 751.2 | |
Gross Profit | 497 | 528 | 358 | 354 | 327.9 | 323.1 | |
Operating Expenses & Income | |||||||
Operating Income | 29 | (10) | (8) | (48) | (11) | 66.98 | |
Total Operating Expenses | 477 | 538 | 366 | 402 | 338.9 | 256.2 | |
R&D Expenses | 95 | 101 | 73 | 70 | 66.97 | 63.04 | |
Selling General & Admin Expenses | 155 | 182 | 140 | 133 | 116 | 146 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14) | (20) | (38) | (20.7) | (35.99) | (23.99) | |
Interest Income | 8 | 11 | 19 | 11 | 7 | 3 | |
Income Tax Expense | 15 | 42 | 16 | 15 | 7.997003 | 1.98337 | |
Net Income | |||||||
Net Income | (14) | (223) | (102) | (92) | (70.97) | (108) | |
Supplemental | |||||||
EBIT | 15 | (138) | 3 | (60) | (11) | 62.98 | |
EBITDA | 77 | (75) | 48 | (18) | 24.99 | 99.99 | |