

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,764 | 4,411 | 4,417 | 4,439 | 4,715 | 5,020 | |
COGS | 2,688 | 2,441 | 2,479 | 2,530 | 2,665 | 2,380 | |
Gross Profit | 2,076 | 1,970 | 1,938 | 1,909 | 2,050 | 2,640 | |
Operating Expenses & Income | |||||||
Operating Income | 304 | 384 | 326 | 251 | 252 | 462 | |
Total Operating Expenses | 1,772 | 1,586 | 1,612 | 1,658 | 1,798 | 2,178 | |
R&D Expenses | 369 | 321 | 327 | 344 | 368 | 371 | |
Selling General & Admin Expenses | 1,156 | 1,065 | 1,073 | 1,072 | 1,430 | 1,519 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (264) | (256) | (277) | (339) | (220) | (259) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (88) | 6 | 36 | 150 | 8 | 33 | |
Net Income | |||||||
Net Income | (483) | (78) | (1,231) | 338 | (232) | (199) | |
Supplemental | |||||||
EBIT | (307) | 184 | (918) | 827 | (4) | 81 | |
EBITDA | 409 | 866 | (224) | 1,489 | 676 | 774 | |