

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,242.1 | 4,252.7 | 4,720.7 | 5,293.6 | 5,440.3 | 5,670.6 | |
COGS | 1,602.7 | 2,109.1 | 2,384.6 | 2,576.4 | 4,352.1 | 4,826.1 | |
Gross Profit | 1,639.4 | 2,143.6 | 2,336.1 | 2,717.1 | 1,088.1 | 2,087.2 | |
Operating Expenses & Income | |||||||
Operating Income | 159.4 | 255.2 | 315.7 | 375 | 332.5 | 526 | |
Total Operating Expenses | 1,490.2 | 1,913.2 | 2,055.7 | 2,342.1 | 755.6 | 109.6 | |
R&D Expenses | 154 | 188.2 | 172.3 | - | 194.1 | - | |
Selling General & Admin Expenses | 923.2 | 1,119.2 | 265.6 | 151.4 | 167.5 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.857027) | (3.355) | (16.47) | (14.74) | (7.807209) | (0.914799) | |
Interest Income | 8.695178 | 11.96 | 32.26 | 22.43 | 13.56 | - | |
Income Tax Expense | 31.54 | 54.98 | 85.95 | 104.4 | 120 | 124.1 | |
Net Income | |||||||
Net Income | 124.3 | 187 | 224.5 | 276.9 | 287.4 | 292.7 | |
Supplemental | |||||||
EBIT | 160.7 | 245.4 | 327 | 396.4 | 332.5 | 296.2 | |
EBITDA | 281.7 | 384.5 | 493.3 | 564.8 | 509.7 | 484.5 | |