

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,557 | 8,088 | 6,714 | 6,366 | 5,673 | 5,545 | |
COGS | 5,712 | 6,151 | 5,446 | 5,068 | 4,542 | 4,471 | |
Gross Profit | 1,845 | 1,937 | 1,268 | 1,298 | 1,131 | 1,074 | |
Operating Expenses & Income | |||||||
Operating Income | 534 | 493 | (668) | (28) | (34) | (126) | |
Total Operating Expenses | 1,343 | 1,511 | 1,936 | 1,326 | 1,165 | 1,200 | |
R&D Expenses | 115 | 102 | 99 | 104 | 96 | 93 | |
Selling General & Admin Expenses | 304 | 319 | 279 | 258 | 230 | 214 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (64) | (75) | (70) | (47) | (44) | (43) | |
Interest Income | 51 | 26 | 10 | 6 | 188 | 127 | |
Income Tax Expense | 84 | 72 | (105) | (21) | 105 | 130 | |
Net Income | |||||||
Net Income | 267 | 185 | 443 | (177) | (577) | (669) | |
Supplemental | |||||||
EBIT | 227 | 329 | (705) | (17) | (34) | (166) | |
EBITDA | 684 | 875 | (143) | 549 | 497 | 541 | |