
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,345 | 6,831 | 6,078 | 5,782 | 5,808 | 5,797 | |
COGS | 4,964 | 5,215 | 4,772 | 4,631 | 4,906 | 4,908 | |
Gross Profit | 1,381 | 1,616 | 1,306 | 1,151 | 902 | 889 | |
Operating Expenses & Income | |||||||
Operating Income | 674 | 786 | (123) | 443 | (5) | (304) | |
Total Operating Expenses | 707 | 830 | 1,429 | 708 | 907 | 1,193 | |
R&D Expenses | 107 | 118 | 108 | 109 | 108 | 106 | |
Selling General & Admin Expenses | 592 | 710 | 1,290 | 585 | 799 | 855 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (185) | (163) | (208) | (264) | (269) | (273) | |
Interest Income | 142 | 108 | 201 | 230 | 234 | 120 | |
Income Tax Expense | 68 | 163 | (81) | 41 | 109 | 188 | |
Net Income | |||||||
Net Income | 608 | 578 | (238) | 86 | (386) | (304) | |
Supplemental | |||||||
EBIT | 861 | 904 | (110) | 391 | (8) | (404) | |
EBITDA | 1,178 | 1,195 | 197 | 692 | 332 | (166) | |