

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,423.5 | 2,963.9 | 3,084.5 | 3,140.5 | 3,013.6 | |
COGS | 1,337.3 | 1,688.8 | 1,754.7 | 1,711.2 | 1,538.9 | |
Gross Profit | 1,086.2 | 1,275.1 | 1,329.8 | 1,429.3 | 1,474.7 | |
Operating Expenses & Income | ||||||
Operating Income | 209.4 | 232.8 | 287.4 | 303.4 | 309 | |
Total Operating Expenses | 2,214.1 | 2,731.1 | 2,797 | 2,837.1 | 2,704.5 | |
R&D Expenses | 1.434 | 1.578 | 1.773 | 1.623 | 0.954 | |
Selling General & Admin Expenses | 460.6 | 77.16 | 86.31 | 97.05 | 92.76 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (4.661) | (6.982) | (15.52) | (15.32) | (16.58) | |
Interest Income | 1.524 | 2.436 | 11.1 | 16.89 | 8.535 | |
Income Tax Expense | 53.51 | 50.24 | - | - | - | |
Net Income | ||||||
Net Income | 238.6 | 122.1 | 187 | 207.9 | 214.9 | |
Supplemental | ||||||
EBIT | 208.5 | 234.7 | - | - | - | |
EBITDA | 298 | 293.8 | - | - | - | |