

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,670 | 4,485.9 | 5,441.2 | 6,141.7 | 6,259.8 | 6,576.6 | |
COGS | 1,835.1 | 2,613.8 | 3,029.8 | 3,486.7 | 4,211.4 | 3,860.8 | |
Gross Profit | 834.9 | 1,872.1 | 2,411.4 | 2,655 | 2,048.4 | 2,715.7 | |
Operating Expenses & Income | |||||||
Operating Income | (83) | 962.7 | 1,413.9 | 1,627.6 | 1,689 | 1,772.2 | |
Total Operating Expenses | 917.9 | 909.4 | 997.5 | 1,027.4 | 359.4 | 943.5 | |
R&D Expenses | 377.9 | 491.8 | 1,115.6 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (91.4) | (102.3) | (84) | (108.6) | (73) | (80.21) | |
Interest Income | 9.5 | 35.6 | 63.6 | 36.3 | 28.2 | 13.4 | |
Income Tax Expense | (60.7) | 204.5 | 242.9 | 295.6 | 369.8 | 388.5 | |
Net Income | |||||||
Net Income | (142.4) | 664.4 | 1,117.6 | 1,253 | 1,282.9 | 1,306.7 | |
Supplemental | |||||||
EBIT | (106) | 947.2 | 1,453.8 | 1,653 | 1,689 | 1,766.8 | |
EBITDA | 575.9 | 1,546.6 | 2,134.2 | 2,353.2 | 2,395 | 2,527.1 | |