
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,111 | 2,391 | 2,191 | 2,113 | 1,824 | 1,843 | |
COGS | 1,441 | 1,561 | 1,523 | 1,495 | 1,275 | 1,302 | |
Gross Profit | 670 | 830 | 668 | 618 | 549 | 541 | |
Operating Expenses & Income | |||||||
Operating Income | 192 | 333 | 172 | (26) | (775) | 135 | |
Total Operating Expenses | 478 | 497 | 496 | 644 | 1,324 | 406 | |
R&D Expenses | 50 | 55 | 51 | 55 | 54 | 55 | |
Selling General & Admin Expenses | 358 | 393 | 365 | 404 | 344 | 323 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (73) | (66) | (57) | (53) | (63) | (61) | |
Interest Income | 56 | 149 | 6 | 10 | 5 | 10 | |
Income Tax Expense | (38) | 25 | (8) | (223) | 13 | 50 | |
Net Income | |||||||
Net Income | 220 | 927 | 178 | 169 | (845) | 52 | |
Supplemental | |||||||
EBIT | 204 | 268 | 214 | 29 | (746) | 189 | |
EBITDA | 448 | 509 | 457 | 303 | (509) | 390 | |