

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,117.7 | 1,143.9 | 697.5 | 539.6 | 518.8 | 1,004.6 | |
COGS | 863.8 | 883.9 | 561.6 | 429.5 | 410.8 | 801.7 | |
Gross Profit | 253.9 | 260.1 | 135.9 | 110.1 | 108 | 202.9 | |
Operating Expenses & Income | |||||||
Operating Income | 120.1 | 123.8 | (12.39) | (31.85) | (26.68) | (75.67) | |
Total Operating Expenses | 993.3 | 136.3 | 148.3 | 142 | 134.7 | 278.6 | |
R&D Expenses | 30.87 | 32.96 | 29.49 | 17.8 | 16.36 | 33.46 | |
Selling General & Admin Expenses | 134.1 | 130.7 | 114.8 | 116.7 | 112.3 | 233 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.667) | (7.208) | (5.436) | (2.802) | (1.331) | (3.091) | |
Interest Income | 7.667 | 7.208 | 5.436 | 2.802 | 1.331 | 2.666 | |
Income Tax Expense | 16.14 | 10.88 | 2.464 | 2.875 | 6.503 | 12.5 | |
Net Income | |||||||
Net Income | 96.26 | 105.9 | 23.46 | (13.66) | (14.46) | (53.48) | |
Supplemental | |||||||
EBIT | 120.1 | 123.8 | 17.1 | (14.06) | (10.32) | (42.22) | |
EBITDA | 171.1 | 173.4 | 67.81 | 32.99 | 35.33 | 50.13 | |