

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,095.3 | 1,381.5 | 1,632.8 | 1,583.9 | 1,230.1 | 1,712.1 | |
COGS | 751.6 | 930.8 | 993.6 | 1,000 | 1,200.9 | 1,289.2 | |
Gross Profit | 343.7 | 450.7 | 639.2 | 583.9 | 29.24 | 317 | |
Operating Expenses & Income | |||||||
Operating Income | (76.5) | (141.8) | (111.2) | (99.5) | (214.6) | (232.3) | |
Total Operating Expenses | 420.2 | 592.5 | 750.4 | 683.4 | 243.8 | 549.2 | |
R&D Expenses | 13 | 14.1 | 304.5 | - | 36.68 | 7.553144 | |
Selling General & Admin Expenses | 333.2 | 455.6 | 190.8 | 176.2 | 218.1 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (161.3) | (179.9) | (166.4) | (165.7) | (160.5) | (178.4) | |
Interest Income | 2.3 | 3 | 13.5 | 7.1 | 4.7 | - | |
Income Tax Expense | (24.5) | 32.7 | (13) | 34.4 | 102.2 | 93.21 | |
Net Income | |||||||
Net Income | (191.6) | (527.7) | (228.1) | (323.5) | (482.4) | (627.4) | |
Supplemental | |||||||
EBIT | (75.6) | (119.3) | (73.4) | (123.4) | (214.6) | (188.5) | |
EBITDA | 136.6 | 188.8 | 309.6 | 230.3 | 117.9 | 346.4 | |