

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,312.6 | 1,591.1 | 1,673.3 | 1,899.3 | 1,972.2 | 3,866.1 | |
COGS | 1,249.8 | 851.9 | 906.7 | 1,024.1 | 1,031.9 | 2,053.1 | |
Gross Profit | 1,062.8 | 739.2 | 766.6 | 875.2 | 940.4 | 1,813 | |
Operating Expenses & Income | |||||||
Operating Income | 284.2 | 201.2 | 202.2 | 219 | 246.5 | 503.9 | |
Total Operating Expenses | 778.8 | 538.1 | 564.4 | 656.1 | 693.9 | 1,309.1 | |
R&D Expenses | 7.0303 | 6.307 | 4.54 | - | 4.164284 | - | |
Selling General & Admin Expenses | 335.2 | 227.7 | 236.2 | 254.2 | 281.6 | 254.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.201998) | (4.452) | (3.004) | (2.475) | (0.16) | (3.466968) | |
Interest Income | 10.52 | 26.73 | 40.4 | 45.46 | 29.97 | - | |
Income Tax Expense | 106.8 | 78.02 | 84.26 | 97.16 | 89.08 | 186 | |
Net Income | |||||||
Net Income | 196.4 | 155.6 | 167.6 | 202.9 | 113.6 | 419 | |
Supplemental | |||||||
EBIT | 284.2 | 201.2 | 202.2 | 291.7 | 281.6 | 576.6 | |
EBITDA | 311.9 | 218.7 | 233.2 | 320.2 | 299.8 | 633.3 | |