

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,634.7 | 7,250 | 7,961 | 9,646 | 12,607.8 | 15,494 | |
COGS | 5,147.7 | 6,613.7 | 7,182.5 | 8,612.3 | 11,134 | 13,666.2 | |
Gross Profit | 487 | 636.3 | 778.5 | 1,033.7 | 1,473.9 | 1,827.8 | |
Operating Expenses & Income | |||||||
Operating Income | 167.7 | 263.3 | 383.2 | 599.3 | 1,089.1 | 1,351.6 | |
Total Operating Expenses | 309 | 366.3 | 395.3 | 434.4 | 384.7 | 476.2 | |
R&D Expenses | 38.4 | 46.3 | 60.9 | 78 | 120.3 | 153.4 | |
Selling General & Admin Expenses | 245.1 | 279.9 | 279.6 | 343.9 | 259.9 | 284 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (31.7) | (59.7) | (76.6) | (52.1) | (53.52) | (62.1) | |
Interest Income | 31.7 | 59.7 | 31.7 | 65.3 | 52.6 | 30.3 | |
Income Tax Expense | 32.1 | 58.1 | 62 | 104.2 | 153.3 | 191.9 | |
Net Income | |||||||
Net Income | 103.9 | 145.5 | 244.6 | 428 | 847.1 | 1,108 | |
Supplemental | |||||||
EBIT | 167.7 | 263.3 | 384.9 | 584.3 | 1,053.9 | 1,456.7 | |
EBITDA | 294 | 408.1 | 545.3 | 736.2 | 1,232.7 | 1,632.5 | |