

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,140.8 | 3,030.7 | 2,818.2 | 292.8 | 259.3 | 259.3 | |
COGS | 2,260.4 | 2,013.6 | 1,933.2 | (30.3) | 755.5 | 165.1 | |
Gross Profit | 880.4 | 1,017.1 | 885 | 323.1 | (496.2) | 94.2 | |
Operating Expenses & Income | |||||||
Operating Income | 208.8 | 147.8 | (546) | (917.3) | (496.2) | (391.4) | |
Total Operating Expenses | 671.6 | 820.8 | 1,493.6 | 1,240.4 | 752.5 | 638.9 | |
R&D Expenses | - | 41.9 | 139.6 | - | - | - | |
Selling General & Admin Expenses | 417.6 | 531.6 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.2) | (12.2) | (36.8) | (25.8) | (7.6) | (26.2) | |
Interest Income | 0.1 | 0.8 | 4.6 | 4.4 | - | 46.3 | |
Income Tax Expense | 36.7 | 37.2 | 14.9 | (65) | (19.6) | (19.5) | |
Net Income | |||||||
Net Income | 132.2 | 121.2 | (609.4) | (887.5) | (442.3) | (442.4) | |
Supplemental | |||||||
EBIT | 175.1 | 170.5 | (557.7) | (917.4) | (496.2) | (447.8) | |
EBITDA | 302.1 | 344.6 | 88.1 | (69.4) | (35.1) | 13.6 | |