

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,846.7 | 1,854.4 | 2,118.7 | 2,281.2 | 2,420.2 | 2,447.1 | |
COGS | 780.4 | 1,353.3 | 1,254.1 | 1,498.1 | 1,579.2 | 1,615.6 | |
Gross Profit | 1,066.3 | 501 | 864.5 | 783 | 841 | 831.4 | |
Operating Expenses & Income | |||||||
Operating Income | 500.3 | 477.5 | 802.3 | 679.4 | 721.3 | 488.5 | |
Total Operating Expenses | 571.1 | 23.55 | 62.23 | 103.7 | 119.7 | 342.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 46.1 | 27.58 | 95.63 | 97.91 | 119.6 | 124.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.2) | (36.31) | (36.4) | (38.78) | (55.26) | (53.8) | |
Interest Income | 48.34 | 11.34 | 3.441 | 3.411 | 3.788 | 28.93 | |
Income Tax Expense | 165.8 | 151 | 212.8 | 224.2 | 247.1 | 238.8 | |
Net Income | |||||||
Net Income | 380.4 | 365.9 | 511.4 | 539.2 | 582.6 | 565 | |
Supplemental | |||||||
EBIT | 550.8 | 553.6 | 760.8 | 802.2 | 721.3 | 771.1 | |
EBITDA | 614.4 | 590.6 | 1,022.8 | 858.3 | 784.4 | 836.6 | |