

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,738.3 | 2,257.3 | 2,886.2 | 3,926.3 | 5,399.4 | 5,795.8 | |
COGS | 1,093.6 | 1,420.4 | 1,790.8 | 2,413.4 | 3,252.8 | 3,494.5 | |
Gross Profit | 644.7 | 836.9 | 1,095.4 | 1,512.9 | 2,146.6 | 2,301.4 | |
Operating Expenses & Income | |||||||
Operating Income | 376.4 | 429.1 | 610.3 | 838.4 | 1,331.5 | 1,444.9 | |
Total Operating Expenses | 289.6 | 407.5 | 491.5 | 674.5 | 815.1 | 856.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 102.5 | 136.6 | 165.8 | 224.4 | 239.3 | 402.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.59) | (88.47) | (63.94) | (97.08) | (176.8) | (184.8) | |
Interest Income | 7.749 | 9.732 | 10.71 | 20.06 | 18.35 | 15.04 | |
Income Tax Expense | 36.33 | 56.56 | 72.42 | 89.78 | 139 | 149.3 | |
Net Income | |||||||
Net Income | 299.8 | 329.9 | 481.8 | 649.8 | 975.5 | 1,064.9 | |
Supplemental | |||||||
EBIT | 383.1 | 493.5 | 632 | 883.3 | 1,331.5 | 1,490.7 | |
EBITDA | 403.7 | 517.1 | 657.8 | 914.5 | 1,366.4 | 1,525.4 | |