
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,089 | 2,597 | 2,529 | 2,512 | 2,511 | 2,468 | |
COGS | 2,131 | 1,400 | 1,157 | 1,179 | 1,244 | 1,322 | |
Gross Profit | 1,958 | 1,197 | 1,372 | 1,333 | 1,267 | 1,146 | |
Operating Expenses & Income | |||||||
Operating Income | 902 | 749 | 766 | 729 | 882 | 665 | |
Total Operating Expenses | 1,056 | 448 | 606 | 604 | 385 | 481 | |
R&D Expenses | 238 | 45 | 36 | 43 | 47 | 52 | |
Selling General & Admin Expenses | 810 | 400 | 246 | 235 | 215 | 224 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (355) | (224) | (217) | (214) | (203) | (203) | |
Interest Income | 13 | 8 | 10 | 9 | 31 | 7 | |
Income Tax Expense | 274 | 212 | 223 | 250 | 165 | 104 | |
Net Income | |||||||
Net Income | 482 | 275 | 156 | 348 | 147 | 248 | |
Supplemental | |||||||
EBIT | 884 | 996 | 705 | 735 | 661 | 595 | |
EBITDA | 1,410 | 1,415 | 1,120 | 1,137 | 882 | 1,073 | |