
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2,015 | 2,156.9 | 1,763.7 | 1,500.4 | 1,530.7 |
COGS | 1,536 | 1,668.1 | 1,427.7 | 1,199.2 | 1,237.4 |
Gross Profit | 479 | 488.8 | 336.1 | 301.2 | 293.3 |
Operating Expenses & Income | |||||
Operating Income | 120.9 | 123.4 | (9.014) | 36.14 | 33.71 |
Total Operating Expenses | 1,894.1 | 2,033.4 | 1,772.7 | 1,464.3 | 1,497 |
R&D Expenses | 65.6 | 70.16 | 55.33 | 53.55 | 45.07 |
Selling General & Admin Expenses | 298.4 | 305.9 | 301 | 239.1 | 225 |
Earnings from Continuing Operations | |||||
Interest Expense | (4.402) | (9.594) | (14.15) | (17.2) | (12.11) |
Interest Income | 1.471 | 2.273 | 3.29 | 2.895 | 1.461 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 277.3 | 87.46 | (113.5) | 16.08 | 33.8 |
Supplemental | |||||
EBIT | - | 129.1 | (20.26) | 38.37 | 60.24 |
EBITDA | - | 166.1 | 25.34 | 91.48 | 109.4 |