

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,649 | 2,909 | 2,693 | 2,372 | 1,568 | 3,940 | |
COGS | 2,009 | 2,178 | 2,042 | 1,725 | 1,130 | 2,855 | |
Gross Profit | 640 | 731 | 651 | 647 | 438 | 1,085 | |
Operating Expenses & Income | |||||||
Operating Income | 211 | 216 | 147 | 157 | 86 | 212 | |
Total Operating Expenses | 429 | 515 | 504 | 490 | 352 | 883 | |
R&D Expenses | 164 | 139 | 125 | 107 | 89 | 196 | |
Selling General & Admin Expenses | 216 | 217 | 209 | 184 | 151 | 416 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18) | (19) | (53) | (54) | (44) | (118) | |
Interest Income | 6 | 8 | 10 | 8 | 2 | 104 | |
Income Tax Expense | 55 | 68 | 42 | 47 | 24 | 71 | |
Net Income | |||||||
Net Income | 164 | 89 | 33 | 66 | (19) | 47 | |
Supplemental | |||||||
EBIT | 235 | 175 | 118 | 173 | 86 | 200 | |
EBITDA | 451 | 393 | 334 | 373 | 258 | 536 | |