

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,038 | 4,819 | 3,590 | 3,428 | 3,323 | 3,323.3 | |
COGS | 3,598 | 3,561 | 2,750 | 2,571 | 2,475 | 2,490.4 | |
Gross Profit | 1,440 | 1,258 | 1,022 | 857 | 848 | 833.9 | |
Operating Expenses & Income | |||||||
Operating Income | (26) | (161) | (1,430) | (547) | 102 | 12.22 | |
Total Operating Expenses | 1,363 | 1,419 | 2,270 | 1,404 | 746 | 820.7 | |
R&D Expenses | 642 | 630 | 480 | 419 | 388 | 396.3 | |
Selling General & Admin Expenses | 745 | 608 | 501 | 422 | 431 | 438 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (179) | (200.7) | (189.5) | (272) | (385) | (470.2) | |
Interest Income | 198 | 200 | 28 | 40 | 218 | 207 | |
Income Tax Expense | 31 | 82 | 12 | 33 | 12 | 20.86 | |
Net Income | |||||||
Net Income | (32) | (444) | (1,613) | (786) | (130) | (323.1) | |
Supplemental | |||||||
EBIT | 178 | (163) | (1,421) | (480) | 268 | 212.7 | |
EBITDA | 938 | 855 | 471 | 462 | 693 | 652.1 | |