
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,435.2 | 4,133 | 2,730.4 | 2,760.7 | 2,043.3 | |
COGS | 3,701.6 | 3,367.6 | 2,083.1 | 2,145.6 | 1,798.3 | |
Gross Profit | 733.5 | 765.4 | 647.3 | 615.1 | 244.9 | |
Operating Expenses & Income | ||||||
Operating Income | 285.6 | 128.9 | 129.7 | 63.2 | (257) | |
Total Operating Expenses | 451.6 | 638.2 | 517.2 | 551.9 | 2,300.2 | |
R&D Expenses | 135.8 | 243.4 | 182.9 | 167.3 | 128.1 | |
Selling General & Admin Expenses | 266.9 | 299.6 | 248.6 | 296.9 | 373.8 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (9.115) | (19.37) | (19.3) | (16.15) | (14.95) | |
Interest Income | 3.235 | 5.696 | 29.76 | 44.75 | 39.83 | |
Income Tax Expense | 88.25 | 57.81 | 23.91 | 16.44 | - | |
Net Income | ||||||
Net Income | 158.5 | 154.1 | 51.73 | 32.9 | (393.1) | |
Supplemental | ||||||
EBIT | 244.4 | 247.9 | 150.6 | 121.6 | - | |
EBITDA | 359.4 | 383.1 | 246 | 221 | - | |