
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,795.5 | 1,171.2 | 1,174.3 | 1,296.8 | 1,213.2 | |
COGS | 1,601 | 1,114.2 | 1,279.2 | 1,272.7 | 1,195.2 | |
Gross Profit | 194.5 | 57.04 | (105) | 24.09 | 17.96 | |
Operating Expenses & Income | ||||||
Operating Income | 107.4 | (34.56) | (195.9) | (82.02) | (87.7) | |
Total Operating Expenses | 87.09 | 91.6 | 90.97 | 106.1 | 1,300.8 | |
R&D Expenses | 17.67 | 14.84 | 8.481 | 7.186 | 5.302 | |
Selling General & Admin Expenses | 44.01 | 49.95 | 51.02 | 52.12 | 100.4 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (25.87) | (22.02) | (26.72) | (21.16) | (19.14) | |
Interest Income | 0.025 | 0.31 | 0.491 | 1.059 | 0.709 | |
Income Tax Expense | 12.76 | - | 4.163 | 12.05 | - | |
Net Income | ||||||
Net Income | 73.58 | (22.83) | (198.4) | (92.25) | (115.5) | |
Supplemental | ||||||
EBIT | 112.2 | (0.808) | (167.5) | (59.03) | - | |
EBITDA | 539.5 | 426.9 | 247.8 | 314.1 | - | |