

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,871.3 | 3,208.3 | 3,901.7 | 5,670.5 | 6,714.6 | 6,666.5 | |
COGS | 1,741.2 | 2,121.3 | 2,487.6 | 4,034.1 | 4,883.5 | 4,808.2 | |
Gross Profit | 1,130.1 | 1,087 | 1,414.1 | 1,636.4 | 1,831.1 | 1,858.3 | |
Operating Expenses & Income | |||||||
Operating Income | 190.6 | 271.3 | 801.5 | 396.1 | 412.4 | 408.6 | |
Total Operating Expenses | 939.4 | 815.7 | 612.6 | 1,240.3 | 6,302.3 | 3,819.2 | |
R&D Expenses | 129.8 | 143.8 | 144.8 | 193.8 | 213.2 | 212.8 | |
Selling General & Admin Expenses | 108.1 | 117.4 | 162 | 233.4 | 849 | 488.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (65.17) | (89.15) | (116.9) | (166.5) | (179.6) | (173) | |
Interest Income | 13.33 | 23.25 | 55.53 | 66.79 | 80.23 | 94.97 | |
Income Tax Expense | 17.92 | 50.15 | 161.9 | 58.67 | - | 25.51 | |
Net Income | |||||||
Net Income | 184.7 | 218.7 | 633.7 | 335.9 | 259.5 | 208.5 | |
Supplemental | |||||||
EBIT | 267.5 | 358 | 912.5 | 561 | - | - | |
EBITDA | 321.9 | 418 | 997.6 | 668.7 | - | - | |