

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,098.4 | 8,561.3 | 9,797.9 | 10,561.1 | 11,772.3 | 11,788.3 | |
COGS | 3,981.8 | 4,720.3 | 5,867.3 | 5,857.4 | 6,126.3 | 6,361.5 | |
Gross Profit | 3,116.6 | 3,841 | 3,930.7 | 4,703.7 | 5,645.9 | 5,426.8 | |
Operating Expenses & Income | |||||||
Operating Income | 842 | 1,145 | 680.7 | 1,348.9 | 1,575.8 | 1,016.5 | |
Total Operating Expenses | 2,274.6 | 2,696.1 | 3,250 | 3,354.8 | 4,070.2 | 4,410.3 | |
R&D Expenses | 36.19 | 48.92 | 53.76 | 78.13 | 16.67 | 16 | |
Selling General & Admin Expenses | 176 | 2,647.1 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20.53) | (0.293) | - | - | - | (2.365) | |
Interest Income | 0.009 | 0.293 | 0.012 | 0.015 | 1.325 | - | |
Income Tax Expense | 252.7 | 254.7 | 270.9 | 483.7 | 561.8 | 175 | |
Net Income | |||||||
Net Income | 537.8 | 803.2 | 515.1 | 909.5 | 1,064 | 102.1 | |
Supplemental | |||||||
EBIT | 842 | 1,145 | 680.7 | 1,348.9 | 1,575.8 | 1,016.5 | |
EBITDA | 1,056.6 | 1,378.6 | 1,080.3 | 1,761.8 | 1,963.4 | 1,413.7 | |