
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,625.4 | 2,444.6 | 2,145.7 | 2,177.2 | 2,027.5 | |
COGS | 1,884.4 | 1,753.5 | 1,510.8 | 1,490.4 | 1,364.1 | |
Gross Profit | 741.1 | 691.1 | 634.9 | 686.8 | 663.4 | |
Operating Expenses & Income | ||||||
Operating Income | 226.8 | 196.8 | 196.9 | 186.2 | 172.7 | |
Total Operating Expenses | 2,398.6 | 2,247.8 | 1,948.8 | 1,991 | 1,854.8 | |
R&D Expenses | 93.37 | 90.84 | 81.7 | 91.9 | 82.9 | |
Selling General & Admin Expenses | 421.4 | 405.2 | 356.3 | 408.7 | 407.8 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (10.63) | (13.09) | (4.9) | (3.2) | (4) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 24.26 | - | - | - | - | |
Net Income | ||||||
Net Income | 191.3 | 162.7 | 166.6 | 156.8 | 134.1 | |
Supplemental | ||||||
EBIT | 226.3 | 196.8 | - | - | - | |
EBITDA | 297.7 | 258.5 | - | - | - | |