

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,794.6 | 3,355.9 | 3,966.3 | 4,227 | 4,186.2 | 4,168.1 | |
COGS | 1,242.3 | 1,510.2 | 1,820.3 | 1,878.2 | 3,193.1 | - | |
Gross Profit | 1,552.3 | 1,845.7 | 2,146 | 2,348.8 | 993.1 | - | |
Operating Expenses & Income | |||||||
Operating Income | 193.4 | 223.2 | 402.5 | 511.4 | 552.3 | 528.3 | |
Total Operating Expenses | 1,364.8 | 1,622.1 | 1,749.4 | 1,837.4 | 440.8 | 1,987.4 | |
R&D Expenses | 41.93 | 47.44 | 51.3 | - | 78.07 | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.7) | (26.5) | (46.8) | (59.21) | (63.68) | (25.48) | |
Interest Income | 1.84611 | 6.1 | 19.8 | 31.2 | 37 | 17.8 | |
Income Tax Expense | 39.65 | 52.2 | 92 | 116.9 | 116.7 | 113.2 | |
Net Income | |||||||
Net Income | 129.1 | 140.3 | 275.6 | 368.4 | 399.7 | 396.3 | |
Supplemental | |||||||
EBIT | 185.9 | 217.2 | 435.3 | 539.3 | 579.2 | - | |
EBITDA | 291.5 | 335 | 549.9 | 659.7 | 715.3 | 646.2 | |