

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,422.4 | 3,305.1 | 3,254.4 | 3,705.9 | 4,151.6 | 4,552.3 | |
COGS | 1,549.4 | 2,320.4 | 2,202 | 2,373.7 | 2,606.3 | 2,905.2 | |
Gross Profit | 873.1 | 984.8 | 1,052.4 | 1,332.2 | 1,545.3 | 1,647.1 | |
Operating Expenses & Income | |||||||
Operating Income | 260.3 | 223.4 | 292.2 | 335.1 | 370.6 | 427 | |
Total Operating Expenses | 612.7 | 761.4 | 760.1 | 997.1 | 1,174.7 | 1,220 | |
R&D Expenses | 70.59 | 62.25 | 28.66 | 57.08 | - | - | |
Selling General & Admin Expenses | 612.7 | 765.8 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.247) | (0.15) | (0.071) | (0.129) | (1.295) | (2.743) | |
Interest Income | 0.011 | 0.145 | 0.245 | 0.121 | 2.1 | - | |
Income Tax Expense | 170.5 | 73.28 | 90.11 | 154.2 | 188 | 210.6 | |
Net Income | |||||||
Net Income | 341.1 | 95.31 | 156.7 | 148.5 | 165.2 | 205.4 | |
Supplemental | |||||||
EBIT | 511.8 | 168.7 | 246.9 | 302.8 | 354.6 | 418.7 | |
EBITDA | 540.5 | 188.4 | 279.4 | 332.7 | 398.2 | 475.4 | |