

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,372 | 5,198 | 4,377 | 4,152 | 3,915 | 7,856.3 | |
COGS | 3,077 | 4,173 | 3,177 | 2,893 | 2,694 | 5,390.6 | |
Gross Profit | 1,295 | 1,025 | 1,200 | 1,259 | 1,221 | 2,465.7 | |
Operating Expenses & Income | |||||||
Operating Income | 440 | 72 | 282 | 440 | 398 | 806.7 | |
Total Operating Expenses | 896 | 994 | 918 | 819 | 823 | 1,659 | |
R&D Expenses | 155 | 160 | 138 | 126 | 121 | 245.1 | |
Selling General & Admin Expenses | 741 | 834 | 709 | 748 | 736 | 1,096 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (59) | (55) | (52) | (66) | (334) | (463.6) | |
Interest Income | 11 | 9 | 18 | 24 | 12 | 382 | |
Income Tax Expense | 102 | 107 | 5 | 90 | 87 | 179.2 | |
Net Income | |||||||
Net Income | 344 | (101) | 134 | 244 | (75) | 82.3 | |
Supplemental | |||||||
EBIT | 456 | 61 | 274 | 449 | 398 | 693.7 | |
EBITDA | 723 | 337 | 510 | 696 | 650 | 1,190.8 | |