
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 4,932.6 | 3,881.1 | 4,081.5 | 4,249.4 | 5,182.3 |
COGS | 4,203.1 | 3,199.5 | 3,397 | 3,518.6 | 4,235.1 |
Gross Profit | 729.4 | 681.6 | 684.5 | 730.8 | 947.2 |
Operating Expenses & Income | |||||
Operating Income | 87.52 | 69.17 | 64.53 | 94.2 | 169.6 |
Total Operating Expenses | 4,845.1 | 3,812 | 3,987.2 | 4,184.9 | 5,012.6 |
R&D Expenses | 176.9 | 170.6 | 165.6 | 182.7 | 245.8 |
Selling General & Admin Expenses | 465 | 441.8 | 424.7 | 483.5 | 531.8 |
Earnings from Continuing Operations | |||||
Interest Expense | (28.9) | (29.73) | (38.51) | (33.24) | (21.68) |
Interest Income | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 60.12 | 54.54 | 64.88 | 87.78 | 112.8 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |