

| 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 | 4,442 | 4,261 | 5,121 | 5,622 | |
Gross Profit | 2,403 | 2,318 | 2,444 | 1,960 | 1,901 | 2,135 | |
Operating Expenses & Income | |||||||
Operating Income | 320 | 212 | (28) | 159 | (56) | 89 | |
Total Operating Expenses | 2,083 | 2,106 | 2,472 | 1,801 | 1,957 | 2,046 | |
R&D Expenses | 310 | 304 | 229 | 191 | 230 | 276 | |
Selling General & Admin Expenses | 1,718 | 1,760 | 1,684 | 1,537 | 1,644 | 1,328 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (96) | (91) | (58) | (119) | (248) | (344) | |
Interest Income | 4 | 11 | 15 | 14 | 14 | 9 | |
Income Tax Expense | (17) | (3) | (29) | 105 | 541 | 522 | |
Net Income | |||||||
Net Income | (455) | (322) | (13) | (1,321) | (1,029) | (925) | |
Supplemental | |||||||
EBIT | (376) | (234) | (28) | (1,096) | (240) | (145) | |
EBITDA | (49) | 36 | (28) | (822) | 91 | 69 | |