
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 751.2 | 1,000.1 | 774.9 | 620.8 | 2,110.6 | |
COGS | 524.7 | 778.5 | 639.1 | 530.3 | 1,633.3 | |
Gross Profit | 226.5 | 221.6 | 135.8 | 90.52 | 477.2 | |
Operating Expenses & Income | ||||||
Operating Income | 144.1 | 126.7 | 47.3 | 0.395 | 282.2 | |
Total Operating Expenses | 82.33 | 94.94 | 88.46 | 90.13 | 1,828.3 | |
R&D Expenses | - | - | - | 2.031 | 1.73 | |
Selling General & Admin Expenses | 76.31 | 87.48 | 76.44 | 76.12 | 193.3 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (4.68) | (6.326) | (6.153) | (8.495) | (7.432) | |
Interest Income | 0.919 | 1.279 | 1.772 | 3.154 | 2.612 | |
Income Tax Expense | 42.08 | 39.05 | 24.15 | 4.366 | - | |
Net Income | ||||||
Net Income | 99.16 | 84.45 | 23.63 | 9.59 | 225.9 | |
Supplemental | ||||||
EBIT | 154.5 | 129.9 | 50.27 | 16.91 | - | |
EBITDA | 161.5 | 138.1 | 59.19 | 30.89 | - | |