

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,727.2 | 4,449.4 | 5,545.9 | 5,391.9 | 5,500 | 8,133.9 | |
COGS | 2,563.8 | 3,073.2 | 3,822.4 | 3,664.1 | 3,726.4 | - | |
Gross Profit | 1,163.4 | 1,376.2 | 1,723.5 | 1,727.8 | 1,773.6 | 4,374 | |
Operating Expenses & Income | |||||||
Operating Income | 313.4 | 350.6 | 421.7 | 424.5 | 358.1 | 1,518.9 | |
Total Operating Expenses | 850 | 1,025.6 | 1,301.9 | 1,303.3 | 1,415.6 | - | |
R&D Expenses | 83.85 | 105.6 | 120.7 | 135.7 | 145.5 | 167.7 | |
Selling General & Admin Expenses | 119.1 | 150 | 202.8 | 202.5 | 1,267.1 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.73) | (15.05) | (37.99) | (37.16) | (34.29) | (29.97) | |
Interest Income | 1.081293 | 3.084398 | 11.89 | 19.03 | 16.2 | - | |
Income Tax Expense | 71.85 | 72.7 | 99.85 | 114.8 | 92.77 | 123 | |
Net Income | |||||||
Net Income | 234.1 | 251.4 | 299.3 | 289 | 103.6 | 63.85 | |
Supplemental | |||||||
EBIT | 318.7 | 339.6 | 437.1 | 441 | 358.1 | 303.4 | |
EBITDA | 650.1 | 713.7 | 883.8 | 908.5 | 837.3 | 833.4 | |