

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,923.4 | 2,619.3 | 3,318.6 | 4,206.3 | 5,219.4 | 5,378.1 | |
COGS | 2,193.4 | 2,549.5 | 2,017.9 | 2,348.4 | 3,098.7 | 3,011.6 | |
Gross Profit | 730 | 69.86 | 1,300.7 | 1,857.9 | 2,120.7 | 2,366.5 | |
Operating Expenses & Income | |||||||
Operating Income | 586.8 | (27.24) | 857.3 | 1,394.4 | 1,683.5 | 1,855 | |
Total Operating Expenses | 143.2 | 97.09 | 443.4 | 463.4 | 437.2 | 511.4 | |
R&D Expenses | 99.11 | 112.8 | 152.3 | 191.4 | 233.4 | 269.7 | |
Selling General & Admin Expenses | 170.3 | 164.7 | 183.3 | 188.3 | 203.8 | 215.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.11) | (12.22) | (12.96) | (38.87) | (44.13) | (27.47) | |
Interest Income | 6.179 | 33.28 | 92.43 | 89.09 | 81.76 | 109.6 | |
Income Tax Expense | 103.5 | 52.76 | 60.51 | 114.3 | 52.68 | 5.768 | |
Net Income | |||||||
Net Income | 468.7 | (44.17) | 830.8 | 1,292 | 1,528.2 | 1,746 | |
Supplemental | |||||||
EBIT | 585.3 | 20.82 | 904.3 | 1,445.2 | 1,625 | - | |
EBITDA | 845.2 | 290.5 | 1,212.2 | 1,868.7 | 2,154.3 | 2,275.5 | |