
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,023.2 | 2,694.6 | 1,627.2 | 1,823 | 1,945.5 | |
COGS | 1,249.4 | 1,707.5 | 1,174.7 | 1,260 | 1,264.7 | |
Gross Profit | 773.7 | 987 | 452.5 | 563 | 680.9 | |
Operating Expenses & Income | ||||||
Operating Income | 125.1 | 181 | (117.3) | (41.04) | 33.26 | |
Total Operating Expenses | 648.6 | 806.1 | 569.8 | 604 | 1,912.3 | |
R&D Expenses | 298.3 | 326.6 | 264.7 | 271.3 | 284.8 | |
Selling General & Admin Expenses | 184.3 | 219.7 | 172.3 | 186.3 | 362.8 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (16.3) | (23.62) | (32.37) | (35.38) | (33.37) | |
Interest Income | 6.214 | 13.98 | 51.32 | 51.85 | 45.23 | |
Income Tax Expense | 8.343 | 60.09 | (10.76) | 61.69 | - | |
Net Income | ||||||
Net Income | 91.77 | 381.5 | (134.3) | 40.06 | 61.45 | |
Supplemental | ||||||
EBIT | 116.3 | 465.3 | (112.7) | 137.1 | - | |
EBITDA | 209.6 | 571.9 | (1.546) | 248.9 | - | |