|
Filed by the Registrant ☑
|
Filed by a party other than the Registrant ☐
|
| ☐ |
Preliminary Proxy Statement
|
| ☐ |
Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2))
|
| ☐ |
Definitive Proxy Statement
|
| ☑ |
Definitive Additional Materials
|
| ☐ |
Soliciting Material Pursuant to §240.14a-12
|
| ☐ |
No fee required.
|
| ☑ |
Fee paid previously with preliminary materials.
|
| ☐ |
Fee computed on table in exhibit required by Item 25(b) per Exchange Act Rules 14a6(i)(1) and 0-11.
|
|
|
|
Fiscal year ended December 31,
|
|||||||||||||||||||||||||||||||
|
|
|
2023
|
|
|
2024
|
|
|
2025
|
|
|
2026
|
|
|
2027
|
|
|
2028
|
|
|
2029
|
|
|
2030
|
|
|
2031
|
|
|
2032
|
|
|
2033
|
|
|
Total Net Revenue
|
|
|
$59
|
|
|
$274
|
|
|
$334
|
|
|
$376
|
|
|
$532
|
|
|
$511
|
|
|
$663
|
|
|
$1,009
|
|
|
$1,528
|
|
|
$2,033
|
|
|
$2,416
|
|
Memo: Total Net Revenue Excluding One-Time Items(1)
|
|
|
$59
|
|
|
$164
|
|
|
$289
|
|
|
$362
|
|
|
$388
|
|
|
$431
|
|
|
$583
|
|
|
$1,002
|
|
|
$1,523
|
|
|
$2,014
|
|
|
$2,408
|
|
Memo: Total Net Revenue (Non-Risk Adjusted)
|
$59
|
$274
|
$418
|
$415
|
$646
|
$683
|
$1,215
|
$2,570
|
$4,461
|
$6,034
|
$7,004
|
||||||||||||||||||||||
|
Gross Profit
|
|
|
$51
|
|
|
$252
|
|
|
$297
|
|
|
$319
|
|
|
$483
|
|
|
$463
|
|
|
$602
|
|
|
$903
|
|
|
$1,361
|
|
|
$1,798
|
|
|
$2,115
|
|
Total R&D Expense
|
|
|
$(467)
|
|
|
$(422)
|
|
|
$(421)
|
|
|
$(352)
|
|
|
$(293)
|
|
|
$(253)
|
|
|
$(209)
|
|
|
$(145)
|
|
|
$(102)
|
|
|
$(115)
|
|
|
$(105)
|
|
Total S&M Expense
|
|
|
$(153)
|
|
|
$(101)
|
|
|
$(102)
|
|
|
$(112)
|
|
|
$(135)
|
|
|
$(167)
|
|
|
$(150)
|
|
|
$(108)
|
|
|
$(114)
|
|
|
$(119)
|
|
|
$(123)
|
|
Total G&A Expense
|
|
|
$(102)
|
|
|
$(66)
|
|
|
$(67)
|
|
|
$(69)
|
|
|
$(70)
|
|
|
$(72)
|
|
|
$(74)
|
|
|
$(76)
|
|
|
$(78)
|
|
|
$(80)
|
|
|
$(82)
|
|
EBIT
|
|
|
$(670)
|
|
|
$(336)
|
|
|
$(293)
|
|
|
$(215)
|
|
|
$(15)
|
|
|
$(29)
|
|
|
$169
|
|
|
$574
|
|
|
$1,067
|
|
|
$1,485
|
|
|
$1,805
|
|
|
Fiscal year ended December 31,
|
||||||||||||||||||||||||||||||||
|
|
2034
|
|
|
2035
|
|
|
2036
|
|
|
2037
|
|
|
2038
|
|
|
2039
|
|
|
2040
|
|
|
2041
|
|
|
2042
|
|
|
2043
|
|
|
2044
|
||
|
Total Net Revenue
|
|
$2,714
|
|
|
$2,787
|
|
|
$2,887
|
|
|
$1,871
|
|
|
$1,276
|
|
|
$1,217
|
|
|
$1,279
|
|
|
$861
|
|
|
$663
|
|
|
$674
|
|
|
$552
|
|
|
Memo: Total Net Revenue Excluding One-Time Items(1)
|
|
$2,691
|
|
|
$2.787
|
|
|
$2,887
|
|
|
$1,871
|
|
|
$1,276
|
|
|
$1,217
|
|
|
$1,279
|
|
|
$861
|
|
|
$663
|
|
|
$674
|
|
|
$552
|
|
|
Memo: Total Net Revenue (Non-Risk Adjusted)
|
$8,215
|
$8,860
|
$9,671
|
$8,202
|
$7,384
|
$7,741
|
$8,499
|
$7,768
|
$6,932
|
$7,356
|
$6,687
|
||||||||||||||||||||||
|
Gross Profit
|
|
$2,381
|
|
|
$2,434
|
|
|
$2,514
|
|
|
$1,691
|
|
|
$1,183
|
|
|
$1,115
|
|
|
$1,178
|
|
|
$786
|
|
|
$623
|
|
|
$637
|
|
|
$524
|
|
|
Total R&D Expense
|
|
$(106)
|
|
|
$(95)
|
|
|
$(84)
|
|
|
$(76)
|
|
|
$(81)
|
|
|
$(67)
|
|
|
$(66)
|
|
|
$(71)
|
|
|
$(56)
|
|
|
$(56)
|
|
|
$(65)
|
|
|
Total S&M Expense
|
|
$(128)
|
|
|
$(127)
|
|
|
$(133)
|
|
|
$(120)
|
|
|
$(74)
|
|
|
$(67)
|
|
|
$(71)
|
|
|
$(53)
|
|
|
$(46)
|
|
|
$(49)
|
|
|
$(44)
|
|
|
Total G&A Expense
|
|
$(84)
|
|
|
$(87)
|
|
|
$(89)
|
|
|
$(65)
|
|
|
$(63)
|
|
|
$(61)
|
|
|
$(59)
|
|
|
$(44)
|
|
|
$(39)
|
|
|
$(33)
|
|
|
$(31)
|
|
|
EBIT
|
|
$2,062
|
|
|
$2,125
|
|
|
$2,208
|
|
|
$1,430
|
|
|
$966
|
|
|
$921
|
|
|
$983
|
|
|
$618
|
|
|
$482
|
|
|
$499
|
|
|
$384
|
|