
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 674.7 | 883.6 | 511.4 | 437.5 | 323.8 |
COGS | 505.7 | 750.7 | 518.9 | 542.2 | 323.2 |
Gross Profit | 169 | 132.9 | (7.563) | (104.8) | 0.661 |
Operating Expenses & Income | |||||
Operating Income | 98.71 | 47.25 | (86.71) | (173.3) | (78.34) |
Total Operating Expenses | 70.58 | 85.42 | 80.65 | 610.8 | 402.2 |
R&D Expenses | 23.2 | 36.25 | 29.31 | 24.42 | 12.83 |
Selling General & Admin Expenses | 47.01 | 49.08 | 51.33 | 44.15 | 66.17 |
Earnings from Continuing Operations | |||||
Interest Expense | (9.344) | (11.41) | (8.272) | (4.746) | (7.864) |
Interest Income | 0.083 | 0.282 | 1.793 | 2.158 | 2.163 |
Income Tax Expense | 17.68 | 9.007 | 1.145 | - | - |
Net Income | |||||
Net Income | 71.69 | 26.83 | (96.13) | (161.3) | (68.83) |
Supplemental | |||||
EBIT | 98.71 | 47.25 | (86.71) | - | - |
EBITDA | 138.5 | 92.84 | (41.4) | - | - |