

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,903 | 17,968 | 14,377 | 14,179 | 12,937.2 | 12,819.9 | |
COGS | 11,475 | 15,404 | 12,071 | 12,002 | 11,220.8 | 10,873 | |
Gross Profit | 4,428 | 2,564 | 2,306 | 2,177 | 1,716.4 | 1,946.8 | |
Operating Expenses & Income | |||||||
Operating Income | 2,254 | 306 | 156 | 27 | (434.8) | (184.9) | |
Total Operating Expenses | 2,174 | 2,289 | 2,306 | 2,150 | 2,151.2 | 2,131.8 | |
R&D Expenses | 341 | 361 | 374 | 392 | 341.9 | 335.1 | |
Selling General & Admin Expenses | 415 | 353 | 360 | 343 | 353 | 262 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (94) | (166) | (169) | (159) | (98.96) | (64.05) | |
Interest Income | 38 | 69 | 70 | 56 | 36 | 10 | |
Income Tax Expense | 566 | 411 | 275 | 245 | 150.9 | 144.1 | |
Net Income | |||||||
Net Income | 1,616 | (272) | (198) | (266) | (643.8) | (304.9) | |
Supplemental | |||||||
EBIT | 2,277 | 296 | 242 | 132 | (434.8) | (46.83) | |
EBITDA | 3,100 | 1,204.3 | 1,136 | 1,116 | 425.8 | 1,010.4 | |