
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,341.8 | 1,390.8 | 1,053.4 | 1,107.1 | 949.1 | 899.5 | |
COGS | 1,108.9 | 1,053.6 | 899.6 | 969.1 | 944.3 | 815.5 | |
Gross Profit | 232.9 | 337.1 | 153.8 | 137.9 | 4.733999 | 84 | |
Operating Expenses & Income | |||||||
Operating Income | 103 | 178.4 | (112.7) | (142.9) | (283.9) | (184.2) | |
Total Operating Expenses | 232.3 | 287.2 | 268.6 | 278.1 | 288.6 | 266.1 | |
R&D Expenses | 5.614 | 4.905 | 3.914 | 6.069 | 11.32 | 7.852 | |
Selling General & Admin Expenses | 174.9 | 219.6 | 223 | 207.6 | 221.8 | 157.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (36.66) | (54.3) | (85.47) | (86.03) | (60.9) | (41.74) | |
Interest Income | 1.744 | 3.289 | 10.96 | 8.05 | 5.199 | 5.367 | |
Income Tax Expense | 11.45 | 3.114 | 26.12 | 15.64 | 46.4 | 62.45 | |
Net Income | |||||||
Net Income | 54.94 | 110.9 | 30.08 | (28.96) | 42.43 | 272.3 | |
Supplemental | |||||||
EBIT | 103 | 178.4 | 141.7 | 72.71 | (283.9) | - | |
EBITDA | 202 | 290.5 | 254.2 | 186.5 | (186.3) | (77.95) | |