

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,428.7 | 2,472.1 | 2,636 | 2,505.6 | 2,508.3 | 5,132.9 | |
COGS | 917.4 | 1,598.2 | 1,641.1 | 1,485.2 | 1,496 | 3,060.6 | |
Gross Profit | 511.3 | 873.9 | 994.9 | 1,020.4 | 1,012.3 | 2,072.3 | |
Operating Expenses & Income | |||||||
Operating Income | 189.6 | 307.5 | 368.4 | 391 | 475.4 | 869.2 | |
Total Operating Expenses | 506.9 | 568.9 | 626.5 | 629.4 | 536.9 | 1,203.1 | |
R&D Expenses | 22.61 | 49.5 | 48.2 | - | - | - | |
Selling General & Admin Expenses | 175.6 | 295.3 | 253.1 | 265.1 | 283.6 | 260.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (30.74) | (42.6) | (59.6) | (61.4) | (84.02) | (131.6) | |
Interest Income | 4.13784 | 3.7 | 16.1 | 20.7 | 13.7 | - | |
Income Tax Expense | 40.2 | 47.6 | 90.8 | 31.7 | 115.4 | 148.6 | |
Net Income | |||||||
Net Income | 191 | 213.4 | 227.9 | 312.2 | 241.5 | 570.9 | |
Supplemental | |||||||
EBIT | 185.5 | 302.8 | 380.3 | 408.5 | 475.4 | 887.4 | |
EBITDA | 267.4 | 422.8 | 489.5 | 519 | 592.2 | 1,108.6 | |