

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,498.6 | 2,728.1 | 2,831.5 | 3,129.2 | 3,732.8 | 3,841.4 | |
COGS | 1,725.3 | 1,973.9 | 1,914.6 | 2,178.8 | 2,629.2 | 2,729.9 | |
Gross Profit | 773.3 | 754.2 | 916.9 | 950.4 | 1,103.6 | 1,111.5 | |
Operating Expenses & Income | |||||||
Operating Income | 275.5 | 244.6 | 302.9 | 328.4 | 363 | 414.5 | |
Total Operating Expenses | 497.8 | 509.6 | 614 | 621.9 | 740.5 | 697 | |
R&D Expenses | 4.837 | 3.894 | 0.717 | 34.55 | 139.4 | - | |
Selling General & Admin Expenses | 66 | 61 | 61 | 61 | 68 | 68 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.715) | (0.278) | (0.339) | (0.149) | (0.018) | - | |
Interest Income | 0.006 | 0.009 | 0.008 | - | - | - | |
Income Tax Expense | 87.26 | 72.37 | 87.63 | 77.12 | 90.46 | 128.7 | |
Net Income | |||||||
Net Income | 185.8 | 177.6 | 212.9 | 226.5 | 272 | 283.8 | |
Supplemental | |||||||
EBIT | 275.5 | 244.6 | 302.9 | 328.4 | 363 | 414.5 | |
EBITDA | 295.9 | 260.8 | 314.8 | 338.9 | 378.6 | 430.1 | |