
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,625.8 | 1,656.3 | 1,928 | 1,964.4 | 1,975 |
COGS | 834.8 | 822.9 | 891.8 | 926.1 | 881.1 |
Gross Profit | 791 | 833.4 | 1,036.2 | 1,038.3 | 1,093.9 |
Operating Expenses & Income | |||||
Operating Income | 13.3 | 73.72 | 251.7 | 105.8 | 291 |
Total Operating Expenses | 740.7 | 759.7 | 784.5 | 761.9 | 1,684 |
R&D Expenses | 71.76 | 90.32 | 93.03 | 103.9 | 104.6 |
Selling General & Admin Expenses | 343.5 | 384.2 | 433.3 | 444.8 | 899.1 |
Earnings from Continuing Operations | |||||
Interest Expense | - | (1.632) | (1.402) | (1.335) | (1.078) |
Interest Income | 42.09 | - | - | - | - |
Income Tax Expense | 10.36 | 11.69 | 44.73 | 46.7 | - |
Net Income | |||||
Net Income | 40.79 | 60.32 | 201.2 | 233 | 297.4 |
Supplemental | |||||
EBIT | 51.97 | 73.72 | 251.7 | 281 | - |
EBITDA | 259.7 | 294.3 | 468.9 | 516.6 | - |