
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2,372.3 | 2,370.5 | 2,241.7 | 2,145.7 | 2,177.2 |
COGS | 1,645.7 | 1,701.4 | 1,608 | 1,510.8 | 1,490.4 |
Gross Profit | 726.6 | 669.1 | 633.7 | 634.9 | 686.8 |
Operating Expenses & Income | |||||
Operating Income | 262 | 204.3 | 180.8 | 196.9 | 187.8 |
Total Operating Expenses | 2,110.3 | 2,166.2 | 2,060.9 | 1,948.8 | 1,989.4 |
R&D Expenses | 86.4 | 84.3 | 83.3 | 81.7 | 91.9 |
Selling General & Admin Expenses | 378.2 | 380.5 | 371.6 | 356.3 | 408.7 |
Earnings from Continuing Operations | |||||
Interest Expense | (7.3) | (9.6) | (12) | (4.9) | (3.2) |
Interest Income | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 230.9 | 172.7 | 149.2 | 166.6 | 156.8 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 325.9 | 268.8 | 237 | - | - |