
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 770.9 | 1,108.9 | 1,425.2 | 964.3 | 1,026.5 | |
COGS | 529.6 | 789.7 | 1,130.5 | 787.1 | 825.7 | |
Gross Profit | 241.2 | 319.2 | 294.7 | 177.2 | 200.8 | |
Operating Expenses & Income | ||||||
Operating Income | 60.63 | 94.73 | 53.72 | (83.37) | (54.01) | |
Total Operating Expenses | 180.6 | 226.1 | 241 | 260.6 | 1,080.5 | |
R&D Expenses | 43.02 | 47.99 | 43.53 | 51.18 | 53.87 | |
Selling General & Admin Expenses | 59.48 | 68.39 | 71.54 | 78.8 | 201 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.97) | (5.555) | (10.86) | (14.09) | (15.24) | |
Interest Income | 0.451 | 0.626 | 1.182 | 1.898 | 3.566 | |
Income Tax Expense | 12.61 | 32.91 | 46.06 | 14.54 | - | |
Net Income | ||||||
Net Income | 42.78 | 56.45 | 0.286 | (99.53) | (67.72) | |
Supplemental | ||||||
EBIT | 57.2 | 92.97 | 54.74 | (76.32) | - | |
EBITDA | 85.65 | 127.3 | 106.8 | (15.79) | - | |