

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,390.4 | 3,851.4 | 4,343.1 | 4,842.9 | 5,456.7 | 6,185.5 | |
COGS | 2,355.3 | 2,562.7 | 3,264.3 | 3,161.3 | 4,170.9 | 5,689.7 | |
Gross Profit | 1,035.1 | 1,288.7 | 1,078.8 | 1,681.6 | 1,285.8 | 495.8 | |
Operating Expenses & Income | |||||||
Operating Income | 255.5 | 300.5 | 347 | 438.3 | 472.1 | 618.1 | |
Total Operating Expenses | 784.8 | 978.7 | 731.8 | 1,243.3 | 813.7 | (122.3) | |
R&D Expenses | 259 | 283.4 | 373 | - | 436.6 | - | |
Selling General & Admin Expenses | 94.46 | 113.4 | 139.1 | 168.7 | 170.8 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (35.81) | (33.24) | (71.73) | (81.37) | (63.45) | (86.17) | |
Interest Income | 5.218 | 14.53 | 32.62 | 34.88 | 165 | 47.76 | |
Income Tax Expense | 65.41 | 80.17 | 94.9 | 106 | 147.3 | 172 | |
Net Income | |||||||
Net Income | 143.4 | 171.9 | 205.8 | 277.5 | 435.8 | 440.4 | |
Supplemental | |||||||
EBIT | 247.3 | 289 | 375.3 | 438.3 | 472.1 | 647.1 | |
EBITDA | 340.8 | 388.9 | 474.4 | 545.3 | 591.1 | 850.4 | |