

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,649 | 2,909 | 2,693 | 1,639 | 1,568 | |
COGS | 1,903 | 2,178 | 2,042 | 1,126 | 1,130 | |
Gross Profit | 746 | 732 | 651 | 513 | 438 | |
Operating Expenses & Income | ||||||
Operating Income | 214 | 145 | 85 | 102 | 18 | |
Total Operating Expenses | 2,435 | 2,765 | 2,608 | 1,537 | 1,550 | |
R&D Expenses | 134 | 139 | 125 | 81 | 89 | |
Selling General & Admin Expenses | 390 | 418 | 432 | 328 | 325 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (16) | (19) | (54) | (46) | (43) | |
Interest Income | 6 | 8 | 10 | 4 | 2 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | 164 | 89 | 33 | 66 | (19) | |
Supplemental | ||||||
EBIT | - | 180 | 119 | 115 | 16 | |
EBITDA | - | 398 | 335 | 315 | 188 | |