

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,758.7 | 1,570.3 | 1,048.3 | 1,380.2 | 1,211.2 | 1,088.3 | |
COGS | 1,464.3 | 1,365.3 | 864.3 | 1,134.2 | 1,021.7 | 907.5 | |
Gross Profit | 294.4 | 205 | 184 | 246 | 189.5 | 180.8 | |
Operating Expenses & Income | |||||||
Operating Income | (15.27) | (98.98) | (39.4) | (91.03) | (65.65) | (57.75) | |
Total Operating Expenses | 309.6 | 304 | 223.4 | 337.1 | 255.1 | 238.5 | |
R&D Expenses | 28.88 | 26.76 | 18.52 | 23.58 | 15.28 | 14.36 | |
Selling General & Admin Expenses | 139.8 | 141.8 | 105.4 | 133.5 | 132.2 | 144.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (38.27) | (22.62) | (18.66) | (38.56) | (44.55) | (58.39) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 58.3 | (9.065) | (11) | 42.37 | 3.029113 | 3.503024 | |
Net Income | |||||||
Net Income | (31.62) | 136 | (47.06) | (172) | (144.7) | (138.3) | |
Supplemental | |||||||
EBIT | (15.27) | (105.4) | (39.4) | (91.03) | (65.65) | (67.41) | |
EBITDA | 68.92 | (34.14) | 13.06 | (23.4) | (3.941816) | (9.463581) | |