

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,058.8 | 3,192.9 | 3,328.7 | 3,393.2 | 3,431 | 6,217 | |
COGS | 909.8 | 1,352.2 | 1,416.2 | 3,552.2 | 2,847.4 | 4,779 | |
Gross Profit | 1,149 | 1,840.7 | 1,912.5 | 3,393.2 | 577.9 | 1,920.7 | |
Operating Expenses & Income | |||||||
Operating Income | 320.1 | 452.4 | 486.2 | 535.7 | 583.6 | 1,035.2 | |
Total Operating Expenses | 824.9 | 1,388.3 | 1,426.3 | 2,857.5 | 2,889.3 | - | |
R&D Expenses | 20.02 | 37.6 | 38.7 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.8) | (39.8) | (44.4) | (41.3) | (54.29) | (107.8) | |
Interest Income | 1.10835 | 2.2 | 4.8 | 3.5 | 3.7 | - | |
Income Tax Expense | 78.84 | 113 | 104.2 | 122.8 | 130.2 | 260.9 | |
Net Income | |||||||
Net Income | 212.9 | 288.8 | 297.4 | 345.4 | 343.4 | 564.2 | |
Supplemental | |||||||
EBIT | 328.4 | 485.4 | 468.5 | 531.3 | 583.6 | 1,019.7 | |
EBITDA | 475.2 | 700.7 | 678 | 725.3 | 786.5 | 1,379.7 | |