

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,433.1 | 1,630.1 | 1,710.3 | 2,045 | 1,627.9 | |
COGS | 709.2 | 851.5 | 845.5 | 1,151.2 | 753.2 | |
Gross Profit | 723.9 | 778.6 | 852.6 | 893.8 | 874.7 | |
Operating Expenses & Income | ||||||
Operating Income | 40.6 | 9.317 | 105.7 | 365.8 | 84.83 | |
Total Operating Expenses | 683.3 | 769.3 | 746.9 | 528 | 789.9 | |
R&D Expenses | 37.49 | 28.84 | 9.386 | 6.924 | - | |
Selling General & Admin Expenses | 56.41 | 65.61 | 72.18 | 124.3 | 71.64 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (34.87) | (33.61) | (45.69) | (31.81) | (37.2) | |
Interest Income | 4.246 | 8.413 | 10.69 | 7.61 | 4.097 | |
Income Tax Expense | 17.29 | 44.71 | 25.36 | 40.76 | 41.77 | |
Net Income | ||||||
Net Income | (0.563) | (95.52) | 5.471 | 9.098 | 11.21 | |
Supplemental | ||||||
EBIT | 50.6 | (15.7) | 78.53 | 57.7 | 91.48 | |
EBITDA | 146.9 | 100.3 | 179.6 | 174.7 | 204.4 | |