

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 71,618.2 | 7,891.5 | 56,863.8 | 8,878.3 | 82,726 | 82,990.5 | |
COGS | 59,569.2 | 6,553.8 | 47,060.6 | 7,452 | 69,970.4 | 70,351.1 | |
Gross Profit | 12,049 | 1,337.8 | 9,803.2 | 1,426.4 | 12,755.7 | 12,639.5 | |
Operating Expenses & Income | |||||||
Operating Income | 3,080.6 | 340 | 2,005.8 | 278.2 | 3,164.3 | 3,183 | |
Total Operating Expenses | 8,968.4 | 997.8 | 7,797.4 | 1,148.2 | 9,591.4 | 9,456.5 | |
R&D Expenses | 2,073.5 | 279.7 | 2,027.5 | 294.1 | 2,480 | 2,487.4 | |
Selling General & Admin Expenses | 2,944.2 | 294.5 | 2,491.8 | 362.8 | 7,141.4 | 3,162.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (336.6) | (40.27) | (760) | (98.98) | (685.2) | (1,952.2) | |
Interest Income | 56.46 | 24.36 | 144.1 | 25.96 | 110.9 | 164.7 | |
Income Tax Expense | 622.4 | 57.98 | 263.1 | 2.431495 | 507.9 | 508.9 | |
Net Income | |||||||
Net Income | 2,029.8 | 204.8 | 1,010.5 | 177.9 | 1,903.9 | 1,909.6 | |
Supplemental | |||||||
EBIT | 3,093.5 | 355.9 | 2,150 | 289.3 | 3,164.3 | 3,183 | |
EBITDA | 4,349.8 | 527.9 | 3,563.1 | 471.7 | 4,576.6 | 4,426.8 | |