
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 805 | 989.7 | 1,069.4 | 1,006.1 | 978.8 |
COGS | 654.3 | 781 | 789.1 | 628.1 | 651.3 |
Gross Profit | 150.7 | 208.7 | 280.3 | 378 | 327.5 |
Operating Expenses & Income | |||||
Operating Income | (262.7) | (142.4) | (45.67) | 60.66 | 23.91 |
Total Operating Expenses | 1,067.7 | 1,132.1 | 1,115.1 | 945.4 | 954.9 |
R&D Expenses | 132.4 | 114 | 94.72 | 77.94 | 72.53 |
Selling General & Admin Expenses | 281 | 237.1 | 231.2 | 239.4 | 231.1 |
Earnings from Continuing Operations | |||||
Interest Expense | - | - | - | - | - |
Interest Income | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (199.8) | (124.3) | (26.77) | 106.1 | 32.09 |
Supplemental | |||||
EBIT | - | (142.4) | (45.67) | 60.66 | 23.91 |
EBITDA | - | (138) | (41.26) | 64.27 | 25.44 |