

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,200.3 | 5,843 | 6,018 | 6,449 | 6,911.4 | 6,751.3 | |
COGS | 2,366.5 | 3,671 | 3,418 | 3,474 | 5,484.9 | 5,701.4 | |
Gross Profit | 1,833.8 | 2,172 | 2,600 | 2,975 | 1,426.5 | 1,013.9 | |
Operating Expenses & Income | |||||||
Operating Income | 276 | (26) | 402 | 716 | 825.7 | 901.4 | |
Total Operating Expenses | 1,557.8 | 2,197 | 2,194 | 2,259 | 600.8 | 86.32 | |
R&D Expenses | 183.7 | 259 | 276 | - | 328.9 | - | |
Selling General & Admin Expenses | 104.6 | 158 | 143 | 152 | 142 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (22.86) | (32.82) | (60) | (63) | (71.97) | (31.47) | |
Interest Income | 11.43 | 19 | 31 | 44 | 67 | 17 | |
Income Tax Expense | 90.55 | 26 | 95 | 180 | 197.9 | 200.1 | |
Net Income | |||||||
Net Income | 170.5 | (64) | 258 | 503 | 625.8 | 659.3 | |
Supplemental | |||||||
EBIT | 283.1 | 1 | 415 | 675 | 881.7 | 922.7 | |
EBITDA | 403.5 | 126 | 484 | 749 | 1,059.6 | 1,079.6 | |