

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,547.2 | 1,857 | 1,150 | 1,093.6 | 1,043.1 | 1,079.6 | |
COGS | 1,110.3 | 1,329 | 792 | 753.4 | 728.1 | 754.9 | |
Gross Profit | 436.9 | 528 | 358 | 340.2 | 315.1 | 324.6 | |
Operating Expenses & Income | |||||||
Operating Income | 7.9119 | (160) | (8) | (46.13) | 46.11 | 66.54 | |
Total Operating Expenses | 419.3 | 538 | 366 | 386.3 | 268.9 | 258.1 | |
R&D Expenses | 83.51 | 101 | 73 | 67.27 | 64.36 | 66.22 | |
Selling General & Admin Expenses | 136.3 | 182 | 140 | 127.8 | 116 | 146 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.31) | (20) | (38) | (33.63) | (34.58) | (24.11) | |
Interest Income | 7.0328 | 11 | 19 | 10.57 | 7 | 3 | |
Income Tax Expense | 13.19 | 42 | 16 | 14.41 | 7.684261 | 2.04059 | |
Net Income | |||||||
Net Income | (14.94) | (221) | (102) | (88.41) | (68.2) | (107.9) | |
Supplemental | |||||||
EBIT | 13.19 | (138) | 3 | (57.66) | (10.57) | 62.54 | |
EBITDA | 67.69 | (75) | 48 | (17.3) | 24.01 | 99.83 | |