

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,571.3 | 1,978.2 | 2,777.6 | 3,334.4 | 3,633.5 | 3,747.5 | |
COGS | 819.9 | 981.4 | 1,382.4 | 2,102.5 | 2,714.8 | 2,798.4 | |
Gross Profit | 751.4 | 996.8 | 1,395.2 | 1,231.9 | 918.7 | 949.1 | |
Operating Expenses & Income | |||||||
Operating Income | 283.1 | 355.8 | 590.1 | 697.4 | 718.8 | 765.4 | |
Total Operating Expenses | 468.4 | 641 | 805.1 | 534.5 | 199.9 | 1,533.3 | |
R&D Expenses | 71.2 | 89.8 | 124.1 | 369 | - | - | |
Selling General & Admin Expenses | 183.3 | 289.2 | 1,294.2 | 1,460 | 1,656.2 | 832.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (21.2) | (43.8) | (99.19) | (124.8) | (107.6) | (143.4) | |
Interest Income | 20.95 | 2.596 | 7.667 | 11.15 | 10.88 | 33.87 | |
Income Tax Expense | 55.16 | 67.3 | 128.6 | 130.8 | 128.4 | 144 | |
Net Income | |||||||
Net Income | 206.9 | 244.9 | 339.2 | 410.1 | 435.4 | 464.1 | |
Supplemental | |||||||
EBIT | 283.3 | 358.4 | 596.2 | 665.7 | 671.4 | 751.6 | |
EBITDA | 568.9 | 713.9 | 1,069.8 | 1,316.9 | 1,293 | 1,422.1 | |