

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 224.8 | 287.5 | 387.7 | 6,486.9 | 6,374.6 | 6,465.2 | |
COGS | 144 | 185.8 | 250.1 | 3,988.3 | 3,882 | 3,955.7 | |
Gross Profit | 80.86 | 101.7 | 137.6 | 2,498.6 | 2,492.7 | 2,509.4 | |
Operating Expenses & Income | |||||||
Operating Income | 26.91 | 31.34 | 45.84 | 879.3 | 864.9 | 851.7 | |
Total Operating Expenses | 55.82 | 69.69 | 91.73 | 5,607.6 | 5,509.7 | 5,613.5 | |
R&D Expenses | 7.615805 | 10.01 | 14.21 | - | - | - | |
Selling General & Admin Expenses | 55.61 | 69.42 | 89.27 | 1,611.1 | 1,620 | 1,666.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.927723) | (0.862284) | (1.053268) | (18.78) | (21.05) | (119.1) | |
Interest Income | 0.101677 | 0.38717 | 0.683943 | 25.47 | 14.2 | 13.42 | |
Income Tax Expense | 8.258039 | 9.804592 | 13.09 | - | - | - | |
Net Income | |||||||
Net Income | 14.75 | 16.4 | 25.32 | 531.9 | 519.3 | 480 | |
Supplemental | |||||||
EBIT | 23.84 | 27.06 | 38.19 | 830.7 | 784.6 | 829 | |
EBITDA | 32.6 | 37.16 | 51.4 | 1,071.6 | 1,030.3 | 1,077 | |