

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,372 | 5,198 | 4,377 | 4,152 | 3,739 | 7,880.3 | |
COGS | 3,077 | 4,173 | 3,177 | 2,893 | 2,572.9 | 5,504.7 | |
Gross Profit | 1,295 | 1,025 | 1,200 | 1,259 | 1,166.1 | 2,375.6 | |
Operating Expenses & Income | |||||||
Operating Income | 440 | 72 | 282 | 440 | 380.1 | 732.4 | |
Total Operating Expenses | 855 | 1,421 | 918 | 819 | 786 | 1,617.2 | |
R&D Expenses | 155 | 160 | 138 | 126 | 115.6 | 250.8 | |
Selling General & Admin Expenses | 741 | 834 | 709 | 748 | 736 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (59) | (55) | (52) | (66) | (319) | (454.4) | |
Interest Income | 11 | 9 | 18 | 24 | 12 | - | |
Income Tax Expense | 102 | 107 | 5 | 90 | 83.09 | 180 | |
Net Income | |||||||
Net Income | 344 | 84 | 134 | 244 | (71.63) | 84.65 | |
Supplemental | |||||||
EBIT | 452 | 598 | 423 | 449 | 380.1 | 590.4 | |
EBITDA | 719 | 874 | 659 | 696 | 620.8 | 1,087.5 | |