
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 3,106.7 | 3,862.7 | 3,023.7 | 2,735.9 | 2,534.5 |
COGS | 2,297.9 | 2,923.6 | 2,255 | 2,024.8 | 1,832.8 |
Gross Profit | 808.8 | 939 | 768.7 | 711.1 | 701.7 |
Operating Expenses & Income | |||||
Operating Income | 347.1 | 434.2 | 299.4 | 262.2 | 245.6 |
Total Operating Expenses | 2,759.5 | 3,428.5 | 2,724.2 | 2,473.7 | 2,288.9 |
R&D Expenses | 19.33 | 16.7 | 29.7 | 20.74 | 19.02 |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (0.423) | (0.517) | (0.724) | (1.137) | (0.983) |
Interest Income | 5.443 | 8.918 | 28 | 42.55 | 39.09 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 312.1 | 369.6 | 270 | 245 | 227 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 396.9 | 482.3 | - | - | - |