
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 676.2 | 1,025.9 | 393.5 | 281.7 | 1,282.3 | |
COGS | 624.3 | 925.4 | 586.1 | 371.6 | 1,250.2 | |
Gross Profit | 51.88 | 100.4 | (192.7) | (89.9) | 32.12 | |
Operating Expenses & Income | ||||||
Operating Income | (117.5) | (38.3) | (312.4) | (245.5) | (150.6) | |
Total Operating Expenses | 131.9 | 138.7 | 119.7 | 178.7 | 1,432.9 | |
R&D Expenses | 33.28 | 38.16 | 42.51 | 40.05 | 38.75 | |
Selling General & Admin Expenses | 73.93 | 90.2 | 108.6 | 87.92 | 144 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.224) | (1.183) | (1.091) | (0.633) | (6.921) | |
Interest Income | 24.14 | 16.68 | 20.46 | 22.2 | 18.6 | |
Income Tax Expense | (2.084) | 0.507 | (6.564) | 10.12 | - | |
Net Income | ||||||
Net Income | (89.48) | (3.538) | (301.3) | (394.8) | (261.1) | |
Supplemental | ||||||
EBIT | (90.34) | (1.848) | (306.8) | (384) | - | |
EBITDA | 11.68 | 92.35 | (204.6) | (268.6) | - | |