
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,736.6 | 5,573.7 | 6,295.7 | 6,603.6 | 6,297 | |
COGS | 2,276.2 | 2,493.9 | 2,746.5 | 2,733.8 | 2,459.4 | |
Gross Profit | 2,460.4 | 3,079.8 | 3,549.2 | 3,869.8 | 3,837.6 | |
Operating Expenses & Income | ||||||
Operating Income | 773.3 | 1,093.8 | 1,318.4 | 1,433.1 | 1,382.1 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | 527.6 | - | - | - | - | |
Selling General & Admin Expenses | 656.4 | 821.5 | 922.3 | 994.2 | 981.5 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (137.8) | (254.8) | (153.7) | (164.2) | (163.7) | |
Interest Income | 5.9 | 24.9 | 113.1 | 102.4 | 62.3 | |
Income Tax Expense | 115.9 | 280.6 | - | - | - | |
Net Income | ||||||
Net Income | 820 | 948.5 | 1,454.1 | 1,303.4 | 1,640.3 | |
Supplemental | ||||||
EBIT | 1,066.8 | 1,457.9 | 1,824.1 | 1,890.8 | 1,982.5 | |
EBITDA | 1,576.8 | 1,981.9 | 2,312.4 | 2,485.4 | 2,656.9 | |