

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,148.1 | 4,268.4 | 4,369.7 | 3,969.9 | 4,522.4 | 4,525 | |
COGS | 2,258.7 | 3,088 | 3,276.2 | 2,819.9 | 2,990.5 | 3,280.6 | |
Gross Profit | 889.4 | 1,180.4 | 1,093.5 | 1,150.1 | 1,531.9 | 1,244.4 | |
Operating Expenses & Income | |||||||
Operating Income | 127.5 | 325 | 196.4 | 276.6 | 586.7 | 268.2 | |
Total Operating Expenses | 761.9 | 855.4 | 897 | 873.5 | 945.2 | 976.2 | |
R&D Expenses | - | - | - | - | 5.018 | - | |
Selling General & Admin Expenses | 80 | 77 | 84 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.959) | (0.402) | (0.335) | (2.059) | (1.961) | (0.798) | |
Interest Income | 6.102 | 13.85 | 2.409 | 2.459 | 3.214 | - | |
Income Tax Expense | 67.41 | 115.7 | 71.83 | 100.7 | 193.1 | 96.72 | |
Net Income | |||||||
Net Income | 113.4 | 229.2 | 166.2 | 212.4 | 412.7 | 185.6 | |
Supplemental | |||||||
EBIT | 127.5 | 325 | 196.4 | 276.6 | 586.7 | 268.2 | |
EBITDA | 149.5 | 350.9 | 222.1 | 306.4 | 614.4 | 308.5 | |