
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 809.7 | 915.6 | 917.6 | 903.9 |
COGS | 614.4 | 720 | 714.5 | 726.5 |
Gross Profit | 195.4 | 195.6 | 203.1 | 177.4 |
Operating Expenses & Income | ||||
Operating Income | 108.1 | 102.1 | 115.7 | 88.98 |
Total Operating Expenses | 701.7 | 813.6 | 801.9 | 814.9 |
R&D Expenses | 45.72 | 40.52 | 38.07 | 41.16 |
Selling General & Admin Expenses | 18.8 | 14.78 | 11.93 | 16.2 |
Earnings from Continuing Operations | ||||
Interest Expense | (5.802) | (8.335) | (11.69) | (11.4) |
Interest Income | 0.08 | 0.044 | 0.0584 | 0.0281 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 75.97 | 77.62 | 53.54 | 73.02 |
Supplemental | ||||
EBIT | 94.11 | 93.27 | 63.09 | 95.44 |
EBITDA | 107.5 | 102.2 | 66.39 | 98.72 |