
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,590.1 | 5,764.8 | 6,435 | 7,388.8 | 12,409.6 | |
COGS | 3,006.8 | 5,140.2 | 5,528.4 | 6,310.1 | 10,940.8 | |
Gross Profit | 583.4 | 624.7 | 906.5 | 1,078.6 | 1,468.8 | |
Operating Expenses & Income | ||||||
Operating Income | 266.2 | 312.1 | 548.8 | 571.4 | 865.9 | |
Total Operating Expenses | 317.1 | 5,447 | 357.7 | 507.2 | 602.9 | |
R&D Expenses | 116.6 | 109.9 | 127.5 | 232.9 | 266 | |
Selling General & Admin Expenses | 134.5 | 205 | 164.3 | 197.1 | 244.2 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (38.46) | (4.104) | (118.1) | (73.24) | (59.69) | |
Interest Income | 0.776 | 55.82 | 88.58 | 73.89 | 16.57 | |
Income Tax Expense | 64.58 | 40.35 | 86.47 | 85.23 | 136.7 | |
Net Income | ||||||
Net Income | 168.2 | 215.1 | 369.5 | 450.9 | 783.7 | |
Supplemental | ||||||
EBIT | 271.3 | 312.1 | 548.8 | 609 | 865.9 | |
EBITDA | 345.1 | 326 | 647.2 | 710.5 | 1,038.4 | |