

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 21,265.9 | 16,030.6 | 18,046.3 | 19,133.6 | 24,661.8 | |
COGS | 18,313.8 | 13,400 | 15,502.9 | 16,315.1 | 20,594.1 | |
Gross Profit | 2,952.1 | 2,630.7 | 2,543.5 | 2,818.5 | 4,067.6 | |
Operating Expenses & Income | ||||||
Operating Income | 663.5 | 519.3 | 371.1 | 469.5 | 979 | |
Total Operating Expenses | 20,602.4 | 15,511.3 | 17,675.3 | 18,664.1 | 23,682.8 | |
R&D Expenses | 848.8 | 836.4 | 876.6 | 984.7 | 1,351.6 | |
Selling General & Admin Expenses | 1,756 | 1,611.7 | 1,499.8 | 1,812.5 | 2,071.1 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (111.8) | (95.47) | (95.59) | (74.04) | (55.75) | |
Interest Income | 132.1 | 131.9 | 154.1 | 133.6 | 100.6 | |
Income Tax Expense | 43.82 | 59.06 | - | - | - | |
Net Income | ||||||
Net Income | 272.7 | 218.6 | 285.5 | 323.1 | 537.4 | |
Supplemental | ||||||
EBIT | 517 | 519.3 | 666.9 | 694.6 | 1,195.9 | |
EBITDA | 567.6 | 490.2 | 1,332 | 1,409.4 | 1,908.3 | |