

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,328.8 | 3,041.2 | 3,392.1 | 3,422.6 | 3,806.9 | 4,038.1 | |
COGS | 1,436.3 | 2,340.8 | 2,086.1 | 2,425.1 | 2,761.7 | 2,649.5 | |
Gross Profit | 1,165 | 762.6 | 1,306 | 1,514.5 | 1,045.2 | 1,388.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,795.4 | 550 | 1,188.8 | 762.9 | 980.2 | 1,291.9 | |
Total Operating Expenses | 106.2 | 212.6 | 130.5 | 103.7 | 65.02 | 96.63 | |
R&D Expenses | 8.202 | 107.6 | 10.96 | 6.654 | 5.4 | - | |
Selling General & Admin Expenses | 52.2 | 53.88 | 66.72 | 58.35 | 63.9 | 48.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (35.08) | (51.91) | (84.09) | (129.3) | (91.17) | (54.35) | |
Interest Income | 0.613 | 4.211 | 11.14 | 16.69 | 14.6 | 10.4 | |
Income Tax Expense | 365.7 | 134.6 | 214.4 | 230 | (274.7) | (242.2) | |
Net Income | |||||||
Net Income | 780.3 | 426.9 | 241.6 | (203.5) | 1,305.5 | 1,450.1 | |
Supplemental | |||||||
EBIT | 1,244.4 | 609.8 | 550.9 | 494.3 | 980.2 | 1,299.2 | |
EBITDA | 1,771.6 | 1,164.5 | 1,048.7 | 1,094 | 1,625.7 | 1,920.3 | |