
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 4,590.8 | 5,855.8 | 7,252.3 | 8,716.5 | 10,073.5 |
COGS | 3,092 | 3,926.6 | 4,671.5 | 5,681.4 | 6,476.6 |
Gross Profit | 1,498.8 | 1,929.2 | 2,580.8 | 3,035.1 | 3,596.9 |
Operating Expenses & Income | |||||
Operating Income | 559.3 | 720.1 | 1,050 | 1,336.9 | 1,817.3 |
Total Operating Expenses | 4,031.5 | 5,135.8 | 6,202.2 | 7,379.6 | 8,256.2 |
R&D Expenses | 424.5 | 577.4 | 681.4 | 730.4 | 734.2 |
Selling General & Admin Expenses | 615.1 | 728.6 | 976.8 | 1,105.4 | 1,176.7 |
Earnings from Continuing Operations | |||||
Interest Expense | (99.27) | (112.5) | (131.5) | (125.5) | (106.6) |
Interest Income | 82.34 | 79.03 | 68.12 | 93.77 | 72.26 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 268.1 | 323.8 | 521.2 | 705.6 | 1,058.2 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 791.2 | 961.9 | - | - | - |