| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20,577.6 | 26,763 | 24,938.3 | 28,540.7 | 34,255.1 | 49,538.3 | |
COGS | 16,469.6 | 21,061.7 | 19,498.5 | 21,608.4 | 26,045 | 37,678.6 | |
Gross Profit | 4,108 | 5,701.3 | 5,439.8 | 6,932.3 | 8,210.1 | 11,859.8 | |
Operating Expenses & Income | |||||||
Operating Income | (1,098.4) | (31.79) | 662 | 1,470.1 | 1,836.2 | 2,485.1 | |
Total Operating Expenses | 5,126.8 | 5,650.1 | 4,777.8 | 5,462.2 | 6,373.9 | 9,374.6 | |
R&D Expenses | 728.8 | 677.8 | 650.9 | 671.6 | 788.3 | 1,163.6 | |
Selling General & Admin Expenses | 395.1 | 379.5 | 332.2 | 364.3 | 373.4 | 583.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.815) | (5.833) | (5.507787) | (2.433556) | (1.352744) | (230.9) | |
Interest Income | 209.8 | 5.548 | 441.1 | 62.75 | 463.4 | 58.55 | |
Income Tax Expense | 13.43 | 14.48 | 51.92 | 119.3 | 337.9 | 409 | |
Net Income | |||||||
Net Income | (265.6) | 535.7 | 815.2 | 1,336.1 | 1,936.2 | 2,557.3 | |
Supplemental | |||||||
EBIT | (248.7) | (51.5) | 872.3 | 1,457.5 | 1,413.5 | 2,051.2 | |
EBITDA | (188.1) | (24.48) | 921.9 | 1,511.2 | 1,444.3 | 2,099.7 | |
