

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,056 | 2,441.9 | 2,213 | 2,070.8 | 1,950.9 | 3,944.6 | |
COGS | 1,117.9 | 1,728 | 1,342.7 | 1,100.3 | 1,284.6 | 2,292 | |
Gross Profit | 923.9 | 713.9 | 870.3 | 970.5 | 666 | 1,652.8 | |
Operating Expenses & Income | |||||||
Operating Income | 584.1 | 602.8 | 492.6 | 539.1 | 553.6 | 1,110.4 | |
Total Operating Expenses | 339.8 | 111.1 | 377.7 | 431.4 | 112.3 | 542.3 | |
R&D Expenses | 42.23 | 46.65 | 46.16 | 48.49 | - | - | |
Selling General & Admin Expenses | 24.32 | 27.81 | 30.05 | 32.82 | 30.45 | 32.82 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.130216) | (1.429) | (0.801) | (1.128) | (1.476707) | (4.813704) | |
Interest Income | 0.54732 | 0.905 | 5.16 | 8.475 | 2.852 | - | |
Income Tax Expense | 80.71 | 71.69 | 30.73 | 82.91 | 93.04 | 189.7 | |
Net Income | |||||||
Net Income | 502 | 532.1 | 457.6 | 460.8 | 467.2 | 934.8 | |
Supplemental | |||||||
EBIT | 586.2 | 608 | 492.7 | 550.2 | 553.6 | 1,133.9 | |
EBITDA | 636.7 | 658.4 | 542.4 | 602.7 | 608.9 | 1,240.2 | |