
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,692 | 3,174 | 3,178 | 2,826 | 2,687 | 2,533 | |
COGS | 2,767 | 2,490 | 2,509 | 2,247 | 2,053 | 1,899 | |
Gross Profit | 925 | 684 | 669 | 579 | 634 | 633 | |
Operating Expenses & Income | |||||||
Operating Income | 26 | (50) | (129) | (37) | 26 | 103 | |
Total Operating Expenses | 899 | 734 | 798 | 616 | 608 | 530 | |
R&D Expenses | 195 | 116 | 139 | 157 | 155 | 152 | |
Selling General & Admin Expenses | 704 | 1,152 | 740 | 459 | 453 | 410 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (265) | (304) | (322) | (158) | (60) | (86) | |
Interest Income | 252 | 289 | 13 | 9 | 8 | 18 | |
Income Tax Expense | 70 | 52 | 184 | 4 | (73) | (102) | |
Net Income | |||||||
Net Income | 97 | 60 | (423) | 958 | 42 | 76 | |
Supplemental | |||||||
EBIT | (29) | (32) | (251) | (65) | 29 | 12 | |
EBITDA | 488 | 578 | 308 | 232 | 260 | 230 | |