
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,266.1 | 1,204.9 | 945 | 921.9 | 1,148.6 | 1,193.6 | |
COGS | 1,037.5 | 1,137.3 | 911.5 | 797.5 | 988.2 | 1,084.1 | |
Gross Profit | 228.6 | 67.52 | 33.52 | 124.3 | 160.4 | 109.5 | |
Operating Expenses & Income | |||||||
Operating Income | (239.5) | (255.4) | (281) | (198.7) | (202.1) | (226.8) | |
Total Operating Expenses | 402.6 | 317.2 | 314.5 | 323 | 362.5 | 336.3 | |
R&D Expenses | 164.4 | 117.5 | 112 | 123.4 | 144.6 | 139.4 | |
Selling General & Admin Expenses | 171.2 | 143.5 | 142.5 | 140.1 | 156.3 | 120.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (22.57) | (35.62) | (27.86) | (20.41) | (27.19) | (25.93) | |
Interest Income | 1.694 | 14.27 | 10.8 | 11.53 | 8.556 | 4.374 | |
Income Tax Expense | 30.02 | 2.483 | (0.075) | 1.884 | 2.948 | 3.241999 | |
Net Income | |||||||
Net Income | (290.5) | (354.6) | (259.7) | (173.6) | (198.7) | (216.8) | |
Supplemental | |||||||
EBIT | (244.5) | (304.5) | (247.5) | (165.8) | (168.6) | (194.7) | |
EBITDA | 13.87 | (14.08) | (3.431) | 33.82 | 43.98 | 25.11 | |