

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,662.2 | 4,583.9 | 4,980.5 | 5,603.8 | 5,688.7 | 5,941.6 | |
COGS | 1,821.2 | 2,086.4 | 2,694.1 | 2,799.4 | 2,919.3 | 3,427.3 | |
Gross Profit | 1,841 | 2,497.5 | 2,286.5 | 2,804.4 | 2,769.4 | 2,514.3 | |
Operating Expenses & Income | |||||||
Operating Income | 648.2 | 1,050.6 | 1,723.8 | 833.3 | 614.4 | 813.4 | |
Total Operating Expenses | 1,268.4 | 1,477.2 | 562.7 | 1,971.1 | 2,133 | 1,700.9 | |
R&D Expenses | 35.25 | 31.49 | 31.93 | 44.9 | - | - | |
Selling General & Admin Expenses | 76.13 | 80.71 | 85.21 | 99.9 | 96.7 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (51.95) | (50.65) | (102.3) | (143.5) | (128.5) | (134.5) | |
Interest Income | 0.43955 | 1.8682 | 5.8799 | 12.3 | 8.4 | 0.5 | |
Income Tax Expense | 92.75 | 201.3 | 415.4 | 156.9 | 124.4 | 166.9 | |
Net Income | |||||||
Net Income | 428.6 | 730.8 | 402 | 468.5 | 709.9 | 850.2 | |
Supplemental | |||||||
EBIT | 569.4 | 997.4 | 915.3 | 775.2 | 962.4 | 1,152.3 | |
EBITDA | 901.7 | 1,345.2 | 1,280.6 | 1,223 | 1,416.4 | 1,615.5 | |