

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,934.1 | 6,223 | 6,717 | 6,574 | 6,531 | 13,404.5 | |
COGS | 3,009.3 | 3,785 | 4,769 | 4,414 | 4,222 | 8,810.3 | |
Gross Profit | 1,924.7 | 2,438 | 1,948 | 2,160 | 2,309 | 4,594.2 | |
Operating Expenses & Income | |||||||
Operating Income | 776.3 | 1,541 | 880 | 964 | 1,239 | 2,499.8 | |
Total Operating Expenses | 1,148.5 | 897 | 1,068 | 1,196 | 1,070 | 2,094.4 | |
R&D Expenses | 168.8 | 95 | 105 | 118 | 112 | 206 | |
Selling General & Admin Expenses | 483.5 | 721 | 600 | 686 | 877 | 146 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (71.99) | (78.94) | (93) | (170.7) | (162) | (274.7) | |
Interest Income | 2.7366 | 6 | 46 | 40 | 42 | - | |
Income Tax Expense | 75.71 | 230 | 135 | 117 | 192 | 379.3 | |
Net Income | |||||||
Net Income | 2,685.5 | 1,215 | 654 | 636 | 949 | 1,803.9 | |
Supplemental | |||||||
EBIT | 763.5 | 1,511 | 1,365 | 895 | 1,263 | 2,339.7 | |
EBITDA | 1,239.7 | 2,107 | 1,986 | 1,542 | 1,910.5 | 3,640.1 | |