
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 5,300.9 | 4,371.5 | 3,322.1 | 4,713.6 | 2,849.3 | |
COGS | 4,407 | 3,562 | 2,596.9 | 3,506.4 | 2,215.9 | |
Gross Profit | 893.9 | 809.5 | 725.2 | 1,207.2 | 633.4 | |
Operating Expenses & Income | ||||||
Operating Income | 401.3 | 334.4 | 255.9 | 611.3 | 191.4 | |
Total Operating Expenses | 510.6 | 475.1 | 466.7 | 595.9 | 2,657.8 | |
R&D Expenses | 62.96 | 66.27 | 64.26 | 66.28 | 63.07 | |
Selling General & Admin Expenses | 279.6 | 246.9 | 250.2 | 273.6 | 378.9 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (9.733) | (14.36) | (12.67) | (9.933) | (5.753) | |
Interest Income | 0.995 | 1.973 | 10.88 | 14.72 | 17.4 | |
Income Tax Expense | 85.69 | 90.51 | 67.66 | 158 | - | |
Net Income | ||||||
Net Income | 308.4 | 276.2 | 220.7 | 442.1 | 176.2 | |
Supplemental | ||||||
EBIT | 401.3 | 371.2 | 255.9 | 590.6 | - | |
EBITDA | 453.4 | 433.4 | 307.6 | 656.8 | - | |