
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,237.7 | 1,361.1 | 1,148.2 | 1,185.4 | 1,195.1 | |
COGS | 412.9 | 460.5 | 407 | 403.7 | 421.6 | |
Gross Profit | 824.8 | 900.6 | 741.2 | 781.7 | 773.5 | |
Operating Expenses & Income | ||||||
Operating Income | 441.4 | 375.3 | 237.8 | 265 | 269.6 | |
Total Operating Expenses | 796.3 | 985.8 | 910.4 | 920.4 | 925.5 | |
R&D Expenses | 70.09 | 96.9 | 90.95 | 91.57 | 95.01 | |
Selling General & Admin Expenses | 296.3 | 364.8 | 368.1 | 376.1 | 364.2 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (22.51) | (34.61) | (29.34) | (27.55) | (24.48) | |
Interest Income | 2.817 | 9.645 | 15.37 | 12.92 | 8.48 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | 311 | 240.9 | 159.8 | 188.1 | 155.6 | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | 517.3 | 514.2 | - | - | - | |