
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,465.5 | 1,319.5 | 1,065.7 | 901.7 | 881.5 | |
COGS | 939.6 | 897.9 | 846.2 | 720.9 | 769.6 | |
Gross Profit | 525.8 | 421.6 | 219.4 | 180.8 | 111.9 | |
Operating Expenses & Income | ||||||
Operating Income | 268.4 | 109.6 | (744.2) | (34.18) | (95.19) | |
Total Operating Expenses | 257.4 | 237.1 | 963.7 | 215 | 976.7 | |
R&D Expenses | 82.86 | 93.4 | 93.84 | 88.19 | 88.27 | |
Selling General & Admin Expenses | 90.75 | 86.41 | 80.5 | 75.82 | 118.8 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (2.028) | (1.904) | (11.77) | (9.263) | (9.84) | |
Interest Income | 4.012 | 3.731 | 3.702 | 6.219 | 5.791 | |
Income Tax Expense | 41.16 | 17.35 | (133.7) | (3.308) | - | |
Net Income | ||||||
Net Income | 240 | 121.3 | (603.7) | (22.51) | (104.6) | |
Supplemental | ||||||
EBIT | 283.2 | 146.9 | (729.6) | (16.55) | - | |
EBITDA | 326.4 | 215.1 | (648.2) | 47.82 | - | |