

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,186.6 | 8,854 | 9,676 | 11,616.6 | 18,358.1 | 20,321.9 | |
COGS | 5,257.7 | 6,688.2 | 7,210.7 | 8,840.8 | 14,464.7 | 15,769.6 | |
Gross Profit | 1,928.9 | 2,165.8 | 2,465.3 | 2,775.8 | 3,893.4 | 4,552.3 | |
Operating Expenses & Income | |||||||
Operating Income | 478.5 | 530.8 | 546.3 | 517.8 | 1,166.3 | 1,696.4 | |
Total Operating Expenses | 1,450.4 | 1,635 | 1,919 | 2,258 | 2,727.1 | 2,855.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,183 | 1,412 | 1,702 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.32) | (38.4) | (37.35) | (94.77) | (119.6) | (127.2) | |
Interest Income | 28.31 | 38.53 | 0.347 | 3.627 | 8.146 | - | |
Income Tax Expense | 178.1 | 181.4 | 172.4 | 22 | 327.3 | 508.6 | |
Net Income | |||||||
Net Income | 282.4 | 323.6 | 330.4 | 275.5 | 500.3 | 806.9 | |
Supplemental | |||||||
EBIT | 478.5 | 530.8 | 546.3 | 517.8 | 1,166.3 | - | |
EBITDA | 578.5 | 637.8 | 721.2 | 668.6 | 1,385.3 | 1,865.9 | |