

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,156 | 7,844 | 3,166 | 2,818 | 2,687 | 2,533 | |
COGS | 5,263 | 5,986 | 2,503 | 2,241 | 2,053 | 1,901 | |
Gross Profit | 1,893 | 1,858 | 663 | 577 | 634 | 632 | |
Operating Expenses & Income | |||||||
Operating Income | 474 | 489 | (134) | (38) | 26 | 27 | |
Total Operating Expenses | 6,682 | 7,355 | 3,300 | 2,856 | 2,661 | 2,506 | |
R&D Expenses | 268 | 217 | 139 | 157 | 155 | 152 | |
Selling General & Admin Expenses | 1,151 | 1,152 | 658 | 458 | 453 | 453 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (238) | (285) | (294) | (134) | (60) | (61) | |
Interest Income | 8 | 13 | 12 | 9 | 8 | 2 | |
Income Tax Expense | 186 | 148 | - | - | - | - | |
Net Income | |||||||
Net Income | 97 | 60 | (428) | 958 | 62 | 76 | |
Supplemental | |||||||
EBIT | 749 | 644 | (255) | (63) | 29 | 17 | |
EBITDA | 1,039 | 1,106 | 304 | 234 | 260 | 236 | |