

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,038 | 7,107 | 6,886 | 6,221 | 7,022 | 7,757 | |
COGS | 4,635 | 4,789 | 4,572 | 4,261 | 5,121 | 5,496 | |
Gross Profit | 2,403 | 2,318 | 2,314 | 1,960 | 1,901 | 2,261 | |
Operating Expenses & Income | |||||||
Operating Income | 320 | 212 | 353 | 159 | (56) | 102 | |
Total Operating Expenses | 6,718 | 6,895 | 6,533 | 6,062 | 7,078 | 7,655 | |
R&D Expenses | 310 | 304 | 229 | 191 | 230 | 276 | |
Selling General & Admin Expenses | 1,718 | 1,760 | 1,696 | 1,537 | 1,644 | 1,760 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (96) | (91) | (68) | (119) | (248) | (344) | |
Interest Income | 4 | 11 | 16 | 14 | 14 | 12 | |
Income Tax Expense | (17) | (3) | - | - | - | - | |
Net Income | |||||||
Net Income | (455) | (322) | 1 | (1,321) | (1,029) | (925) | |
Supplemental | |||||||
EBIT | 375 | 224 | 40 | (1,097) | (240) | (59) | |
EBITDA | 647 | 482 | 291 | (823) | 91 | 356 | |