

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,130.4 | 3,793.9 | 5,627.6 | 6,209 | 6,103.9 | 6,656.4 | |
COGS | 2,211.9 | 2,829.1 | 4,105.4 | 4,598.9 | 4,547.3 | 4,826.5 | |
Gross Profit | 918.4 | 964.8 | 1,522.3 | 1,610.1 | 1,556.6 | 1,829.9 | |
Operating Expenses & Income | |||||||
Operating Income | 79.43 | 64.83 | 431.1 | 480.5 | 559.9 | 601.2 | |
Total Operating Expenses | 839 | 900 | 1,091.2 | 1,129.6 | 996.7 | 1,228.7 | |
R&D Expenses | 34 | 13 | 153.5 | 7.456 | 32.02 | - | |
Selling General & Admin Expenses | 77 | 80 | 137 | 92 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.663) | (20.25) | (35.64) | (18.55) | (14.98) | (13.71) | |
Interest Income | 0.82 | 0.732 | 3.657 | 2.791 | 5.74 | - | |
Income Tax Expense | 82.66 | (20.97) | (107.5) | 7.817 | 92.75 | 205 | |
Net Income | |||||||
Net Income | 52.13 | (98.38) | 319.2 | 585.2 | 432.4 | 418.9 | |
Supplemental | |||||||
EBIT | 79.43 | 64.83 | 431.1 | 480.5 | 559.9 | 601.2 | |
EBITDA | 117.3 | 179.7 | 576.1 | 613 | 771.5 | 850.2 | |