

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,825.7 | 4,618.5 | 4,730.2 | 4,998.5 | 4,929.3 | |
COGS | 2,346.9 | 2,916.4 | 3,037.6 | 3,035.1 | 3,074.6 | |
Gross Profit | 1,478.8 | 1,702.1 | 1,692.6 | 1,963.4 | 1,854.7 | |
Operating Expenses & Income | ||||||
Operating Income | 575 | 568.7 | 535.8 | 712 | 618.1 | |
Total Operating Expenses | 3,250.7 | 4,049.7 | 4,194.4 | 4,286.6 | 4,311.2 | |
R&D Expenses | 220.7 | 254.5 | 265.7 | 275.6 | 276.1 | |
Selling General & Admin Expenses | 784.7 | 938.5 | 951.6 | 998.1 | 993.8 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (38.87) | (58.91) | (94.72) | (78.39) | (78.87) | |
Interest Income | 3.6 | 7.797 | 14.61 | 13.28 | 22.03 | |
Income Tax Expense | 131.2 | 140.4 | - | - | - | |
Net Income | ||||||
Net Income | 374.9 | 280 | 340.5 | 478.2 | 249.3 | |
Supplemental | ||||||
EBIT | 496.4 | 618.2 | - | - | - | |
EBITDA | 809.7 | 781.5 | - | - | - | |