
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 898.1 | 825.4 | 845.7 | 909.4 | 641.1 | |
COGS | 939.8 | 806.4 | 746.9 | 816.4 | 684.1 | |
Gross Profit | (41.76) | 19.03 | 98.75 | 93 | (42.91) | |
Operating Expenses & Income | ||||||
Operating Income | (258.7) | (190.7) | (117) | (125.7) | (239.5) | |
Total Operating Expenses | 251.2 | 230 | 215.8 | 220.9 | 880.6 | |
R&D Expenses | 113.2 | 106.8 | 102.5 | 96.31 | 78.81 | |
Selling General & Admin Expenses | 84.25 | 80.81 | 79.53 | 90.89 | 117.8 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (4.882) | (4.834) | (5.678) | (5.819) | (7.977) | |
Interest Income | 2.292 | 2.952 | 5.677 | 5.253 | 3.517 | |
Income Tax Expense | 0.005 | - | 1.498 | 0.357 | - | |
Net Income | ||||||
Net Income | (293.2) | (253.6) | 207.7 | (174.1) | (274) | |
Supplemental | ||||||
EBIT | (250.3) | (248.8) | 250.6 | (162.8) | - | |
EBITDA | (93.13) | (103.2) | 377.3 | (51.21) | - | |