
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,670 | 8,023 | 6,111 | 6,036 | 5,683 | 5,898 | |
COGS | 6,086 | 6,477 | 5,205 | 5,170 | 4,932 | 5,102 | |
Gross Profit | 1,584 | 1,546 | 906 | 866 | 751 | 796 | |
Operating Expenses & Income | |||||||
Operating Income | 743 | 758 | 102 | 73 | (21) | (21) | |
Total Operating Expenses | 6,927 | 7,265 | 6,009 | 5,963 | 5,704 | 5,919 | |
R&D Expenses | 135 | 125 | 115 | 121 | 120 | 112 | |
Selling General & Admin Expenses | 739 | 711 | 689 | 671 | 670 | 690 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (67) | (62) | (65) | (79) | (79) | (83) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 1,045 | 460 | 101 | (189) | (284) | (180) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 1,380 | 1,040 | - | - | - | - | |