

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,903 | 17,968 | 14,377 | 14,179 | 12,431.2 | 12,780.7 | |
COGS | 11,475 | 15,404 | 12,071 | 12,002 | 10,782 | 10,837.7 | |
Gross Profit | 4,428 | 2,564 | 2,306 | 2,177 | 1,649.2 | 1,942.9 | |
Operating Expenses & Income | |||||||
Operating Income | 2,237 | 306 | 156 | 27 | (417.8) | (182) | |
Total Operating Expenses | 2,208 | 2,289 | 2,306 | 2,150 | 2,067.1 | 2,124.8 | |
R&D Expenses | 341 | 361 | 374 | 392 | 328.5 | 334 | |
Selling General & Admin Expenses | 435 | 353 | 360 | 343 | 353 | 262 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (94) | (166) | (169) | (159) | (95.09) | (63.63) | |
Interest Income | 38 | 69 | 70 | 56 | 36 | 10 | |
Income Tax Expense | 566 | 411 | 275 | 245 | 145 | 143.7 | |
Net Income | |||||||
Net Income | 1,616 | (281) | (198) | (266) | (618.6) | (301.5) | |
Supplemental | |||||||
EBIT | 2,267 | 226 | 242 | 132 | (417.8) | (44.07) | |
EBITDA | 3,090 | 1,118 | 1,136 | 1,116 | 409.2 | 1,008.5 | |