

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,553 | 2,517 | 2,875 | 3,127 | 3,349 | 6,620.2 | |
COGS | 1,252 | 1,252 | 1,468 | 1,712 | 2,015.9 | 3,844.7 | |
Gross Profit | 1,301 | 1,265 | 1,407 | 1,415 | 1,407.6 | 2,775.5 | |
Operating Expenses & Income | |||||||
Operating Income | 582 | 282 | 367 | 612 | 580.6 | 1,180.6 | |
Total Operating Expenses | 719 | 976 | 1,040 | 803 | 827 | 1,594.9 | |
R&D Expenses | 143 | 144 | 149 | 141 | 154.4 | 313.8 | |
Selling General & Admin Expenses | 488 | 509 | 638 | 568 | 566 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (55.04) | (68.73) | (89.1) | (75) | (108.4) | (160) | |
Interest Income | 30 | 3 | 7 | 8 | 6 | - | |
Income Tax Expense | 124 | 42 | 89 | 93 | 114.5 | 207.4 | |
Net Income | |||||||
Net Income | 421 | 188 | 190 | 359 | 410.9 | 755.8 | |
Supplemental | |||||||
EBIT | 561 | 498 | 619 | 608 | 580.6 | 1,240.6 | |
EBITDA | 725.1 | 691 | 817 | 800.9 | 797.3 | 1,677.7 | |