

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,753.4 | 12,207.2 | 12,197.4 | 16,780.2 | 23,201.1 | 24,561.6 | |
COGS | 6,839.8 | 9,529.2 | 10,062.1 | 13,123.3 | 18,347.5 | 19,388.4 | |
Gross Profit | 1,913.6 | 2,678.1 | 2,135.4 | 3,656.9 | 4,853.6 | 5,173.2 | |
Operating Expenses & Income | |||||||
Operating Income | 452.6 | 1,096.1 | 1,028.2 | 1,897.7 | 3,473.9 | 3,435.4 | |
Total Operating Expenses | 1,461.1 | 1,582 | 1,107.2 | 1,759.2 | 1,379.7 | 7,011.3 | |
R&D Expenses | 38.85 | 98.1 | 97.98 | 145.9 | 93.77 | 100.8 | |
Selling General & Admin Expenses | 631.1 | 708 | 838.2 | 962.4 | 140.3 | 1,744.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (255.4) | (310.7) | (390.4) | (528.3) | (666.8) | (647.2) | |
Interest Income | 4.938891 | 9.857819 | 17.31 | 43.39 | 43.39 | 137.4 | |
Income Tax Expense | 159.7 | 240.4 | 116.5 | 243.6 | 500.1 | 424.5 | |
Net Income | |||||||
Net Income | 300.3 | 821.3 | 1,064.3 | 1,530.6 | 1,780 | 1,840.5 | |
Supplemental | |||||||
EBIT | 1,169.6 | 1,775.6 | 1,098 | 2,430 | 3,473.9 | - | |
EBITDA | 2,005.7 | 2,659.6 | 1,995.8 | 3,361.9 | 6,899 | - | |