Loading company
| Line item | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total revenues | 4,489 | 3,802 | 4,121 | 4,108 | 4,348 | 5,846 | 6,812 | 6,401 | 5,237 | 5,363 |
| Cost of revenue | 3,256 | 2,854 | 3,074 | 2,987 | 3,135 | 4,180 | 4,865 | 4,614 | 3,886 | 4,031 |
| Gross profit | 1,180 | 1,262 | 1,047 | 1,121 | 1,213 | 1,666 | 1,947 | 1,787 | 1,351 | 1,332 |
| Provision for credit losses | – | – | – | – | – | – | – | – | – | – |
| Research and development | 139 | 112 | 122 | 122 | 126 | 155 | 203 | 185 | 170 | 169 |
| Selling, general and administrative | 598 | 458 | 515 | 510 | 544 | 698 | 771 | 812 | 748 | 851 |
| Total operating expenses | – | – | – | – | – | – | 999 | 1,041 | 1,025 | 1,354 |
| Operating income | 480 | 330 | 356 | 471 | 539 | 813 | 948 | 735 | 312 | (41) |
| Interest expense | 28 | 26 | 46 | 76 | 67 | 66 | 98 | 112 | 127 | 112 |
| Interest and investment income | 2 | 3 | 3 | 3 | 1 | 2 | 6 | 10 | 13 | 7 |
| Other non-operating income (expense) | (13) | (3) | (4) | (2) | (6) | (7) | (6) | 8 | 9 | (2) |
| Income before taxes | 390 | 213 | 311 | 111 | 473 | 736 | 854 | 629 | 203 | (136) |
| Income tax expense | 115 | 112 | 57 | 80 | 98 | 141 | 172 | 196 | 54 | 0 |
| Net income from continuing operations | 274 | 101 | 253 | 30 | 375 | 595 | 681 | 433 | 149 | (136) |
| Net income | 276 | 146 | 265 | (131) | 373 | 593 | 677 | 420 | 130 | (137) |