

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,723.6 | 2,415.9 | 2,521.4 | 2,699.1 | 3,005.5 | 3,123.3 | |
COGS | 1,019.8 | 1,567.2 | 1,628.8 | 1,776.6 | 1,901.1 | 1,976.2 | |
Gross Profit | 703.8 | 848.7 | 892.6 | 922.5 | 1,104.4 | 1,147.1 | |
Operating Expenses & Income | |||||||
Operating Income | 218 | 265.8 | 271.6 | 198.8 | 214.3 | 233.1 | |
Total Operating Expenses | 485.8 | 582.9 | 621 | 723.7 | 890.1 | 914 | |
R&D Expenses | - | 36.28 | 49.77 | 49.73 | - | - | |
Selling General & Admin Expenses | 84 | 70 | 81 | 87 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.014) | (77.5) | - | - | - | - | |
Interest Income | 0.014 | 0.016 | 0.018 | 0.962 | 3.569 | - | |
Income Tax Expense | 70.54 | 59.03 | 75.84 | 64.64 | 58.69 | 65.92 | |
Net Income | |||||||
Net Income | 148.3 | 168.8 | 200.3 | 136.6 | 174.6 | 189.7 | |
Supplemental | |||||||
EBIT | 218 | 265.8 | 271.6 | 198.8 | 214.3 | 233.1 | |
EBITDA | 226.8 | 275.8 | 284.2 | 221.6 | 268 | 284 | |