
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 3,379.5 | 4,860.6 | 3,297.8 | 2,914.1 | 2,638.4 |
COGS | 1,937.1 | 2,964.4 | 1,863.7 | 1,815.5 | 1,686 |
Gross Profit | 1,442.4 | 1,896.2 | 1,434.1 | 1,098.6 | 952.5 |
Operating Expenses & Income | |||||
Operating Income | 534.4 | 904.1 | 482.2 | 271.2 | 157.3 |
Total Operating Expenses | 2,845.1 | 3,956.5 | 2,815.6 | 2,642.9 | 2,481.1 |
R&D Expenses | 125.4 | 162.7 | 143.5 | 120 | 103.7 |
Selling General & Admin Expenses | 284.9 | 835.5 | 756.2 | 719 | 701.3 |
Earnings from Continuing Operations | |||||
Interest Expense | (16.33) | (63.37) | (86.32) | (52.36) | (48.51) |
Interest Income | 6.289 | 8.874 | 20.16 | 21.47 | 13.19 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 315.5 | 680.8 | 234.9 | 47.01 | 18.44 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |