

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,312.4 | 5,889.6 | 6,100.8 | 6,542.2 | 6,951.6 | 6,852.8 | |
COGS | 2,364.3 | 3,918.9 | 4,155.8 | 4,502.3 | 4,554.3 | 4,466.2 | |
Gross Profit | 948.1 | 1,970.7 | 1,945.1 | 2,039.9 | 2,397.4 | 2,386.6 | |
Operating Expenses & Income | |||||||
Operating Income | 529.4 | 1,189.1 | 837 | 723.7 | 1,062.6 | 823.1 | |
Total Operating Expenses | 418.7 | 781.7 | 1,108.1 | 1,316.2 | 5,889 | 3,439.1 | |
R&D Expenses | 173.1 | 301.2 | 312.5 | 384.4 | 507.6 | 547.2 | |
Selling General & Admin Expenses | 127 | 181.8 | 277 | 203.7 | 531.2 | 493.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (31.57) | (145.5) | (250.3) | (337.1) | (251.7) | (234.1) | |
Interest Income | 15.67 | 15.8 | 36.73 | 8.760756 | 7.264206 | 6.073413 | |
Income Tax Expense | 55.29 | 124.3 | 57.8 | 30.75 | - | 16.55 | |
Net Income | |||||||
Net Income | 473.8 | 1,059.7 | 779.4 | 691.2 | 743.2 | 609.7 | |
Supplemental | |||||||
EBIT | 560.7 | 1,329.5 | 1,087.5 | 1,059 | - | - | |
EBITDA | 638.2 | 1,577.9 | 1,645.4 | 1,903.9 | - | - | |