
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 4,072.5 | 4,259.8 | 4,498.5 | 5,083.4 |
COGS | 3,382.9 | 3,393 | 3,747.6 | 4,374.2 |
Gross Profit | 689.6 | 866.8 | 750.9 | 709.2 |
Operating Expenses & Income | ||||
Operating Income | 368.7 | 476.7 | 422.1 | 303.1 |
Total Operating Expenses | 3,703.8 | 3,783.1 | 4,076.4 | 4,780.3 |
R&D Expenses | 108.8 | 124.7 | 127.2 | 134.2 |
Selling General & Admin Expenses | 249.4 | 320.9 | 313.7 | 281.9 |
Earnings from Continuing Operations | ||||
Interest Expense | (20.88) | (31.55) | (25.44) | (27.95) |
Interest Income | 50.02 | 30.48 | 19.41 | 25.67 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 281 | 385.2 | 353.3 | 255.5 |
Supplemental | ||||
EBIT | 368 | 476.2 | 422.6 | 328.1 |
EBITDA | 496.1 | 598.6 | 565.4 | 500.6 |