

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,894.7 | 6,176.9 | 7,404.4 | 7,878 | 8,330.2 | 8,397 | |
COGS | 3,745.5 | 3,861.3 | 4,342.4 | 4,504.4 | 4,904.9 | 4,960.3 | |
Gross Profit | 2,149.2 | 2,315.5 | 3,061.9 | 3,373.6 | 3,425.2 | 3,436.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,054.5 | 1,223.8 | 1,926.9 | 1,994.5 | 2,060 | 1,986.4 | |
Total Operating Expenses | 1,081.9 | 1,091.7 | 1,135.1 | 1,379.1 | 1,365.3 | 1,450.3 | |
R&D Expenses | - | - | - | 3.262 | 6.024 | 5.162 | |
Selling General & Admin Expenses | 167.7 | 192.1 | 171.7 | 219.3 | 282.2 | 431.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (306.6) | (326.8) | (209.8) | (375.5) | (516.5) | (557.4) | |
Interest Income | 340.1 | 48.42 | 50.14 | 56.07 | 29.29 | 229.3 | |
Income Tax Expense | 116.9 | 202.6 | 406.9 | 356.1 | 333.4 | 280.7 | |
Net Income | |||||||
Net Income | 537.6 | 843.4 | 1,379.3 | 1,316.9 | 1,415.7 | 1,355.3 | |
Supplemental | |||||||
EBIT | 962 | 1,373 | 1,996.1 | 2,043.3 | 2,060 | 2,089.5 | |
EBITDA | 1,710.6 | 2,103.1 | 2,785.7 | 2,844.3 | 3,006.4 | 3,071.4 | |