

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,785.9 | 2,255.3 | 2,471.5 | 2,484.3 | 2,372.2 | 2,325.4 | |
COGS | 1,344.7 | 1,598.9 | 1,706.9 | 1,744.1 | 1,734.8 | 1,730.7 | |
Gross Profit | 441.2 | 656.4 | 764.6 | 740.2 | 637.4 | 594.8 | |
Operating Expenses & Income | |||||||
Operating Income | 195.2 | 380.3 | 466.3 | 427.3 | 309.9 | 279.4 | |
Total Operating Expenses | 250.4 | 285.8 | 298.3 | 312.8 | 327.5 | 726.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 257.1 | 286.9 | 306.1 | 323.7 | 325.2 | 325.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (4.539652) | - | - | - | - | |
Interest Income | 3.564131 | 4.539652 | 11.69 | 19.02 | 21.72 | 19.87 | |
Income Tax Expense | 35.12 | 74.37 | 95.5 | 88.66 | 68.5 | 49.17 | |
Net Income | |||||||
Net Income | 159.4 | 300.6 | 387.7 | 360.7 | 276.8 | 244.3 | |
Supplemental | |||||||
EBIT | 190.7 | 370.6 | 471.6 | 430.6 | 309.9 | - | |
EBITDA | 357.3 | 556.7 | 650.7 | 620.4 | 512.3 | - | |