

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,973.9 | 6,410 | 7,176 | 9,751 | 9,931.3 | 10,425.7 | |
COGS | 2,310.3 | 3,031 | 3,239 | 4,692 | 7,529.2 | 9,335.2 | |
Gross Profit | 2,663.7 | 3,379 | 3,937 | 5,059 | 2,402.1 | 3,891.4 | |
Operating Expenses & Income | |||||||
Operating Income | 548.6 | 754 | 846 | 1,407 | 1,702 | 1,943 | |
Total Operating Expenses | 2,120.4 | 2,630 | 3,937 | 3,652 | 896.7 | 1,948.5 | |
R&D Expenses | 296.3 | 351 | 374 | - | - | - | |
Selling General & Admin Expenses | 57.14 | 125 | 147 | 176 | 186 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (27.25) | (32) | (122.5) | (139.8) | (116) | (163.8) | |
Interest Income | 3.5164 | 12 | 33 | 19 | 4 | 18 | |
Income Tax Expense | 131.9 | 183 | 185 | 333 | 396 | 467.1 | |
Net Income | |||||||
Net Income | 255.8 | 474 | 535 | 717 | 695.7 | 716 | |
Supplemental | |||||||
EBIT | 538.9 | 751 | 926 | 1,364 | 1,505.4 | 1,736.4 | |
EBITDA | 747.2 | 1,000 | 1,234 | 1,767 | 1,894.3 | 2,140.1 | |