
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,038 | 4,819 | 3,590 | 3,294.3 | 3,323 | 3,328 | |
COGS | 3,598 | 3,561 | 2,750 | 2,470.7 | 2,475 | 2,462.4 | |
Gross Profit | 1,440 | 1,258 | 1,022 | 823.6 | 848 | 866 | |
Operating Expenses & Income | |||||||
Operating Income | (26) | (161) | (1,430) | (525.7) | 102 | 106.9 | |
Total Operating Expenses | 1,363 | 1,419 | 2,270 | 1,349.2 | 746 | 842 | |
R&D Expenses | 642 | 630 | 480 | 402.7 | 388 | 398.9 | |
Selling General & Admin Expenses | 745 | 608 | 501 | 405.5 | 431 | 438 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (179) | (198) | (180) | (261.4) | (385) | (473.3) | |
Interest Income | 5 | 14 | 28 | 38.44 | 166 | 144 | |
Income Tax Expense | 31 | 82 | 12 | 31.71 | 12 | 21.4 | |
Net Income | |||||||
Net Income | (32) | (444) | (1,613) | (755.3) | (130) | (326.5) | |
Supplemental | |||||||
EBIT | 178 | (163) | (1,421) | (461.3) | 268 | 213.9 | |
EBITDA | 938 | 855 | 471 | 444 | 693 | 653.9 | |