

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 42,748.4 | 47,367.1 | 53,993.4 | 58,005.6 | 60,003.4 | 63,426.7 | |
COGS | 36,958.4 | 40,678.7 | 46,988.4 | 47,006.1 | 49,211.5 | 52,492.3 | |
Gross Profit | 5,790 | 6,688.4 | 7,005 | 10,999.5 | 10,791.9 | 10,934.4 | |
Operating Expenses & Income | |||||||
Operating Income | 2,794.2 | 3,569.2 | 3,772.2 | 7,193.9 | 6,911.8 | 7,046.1 | |
Total Operating Expenses | 2,995.8 | 3,119.3 | 3,232.8 | 3,805.6 | 3,880.1 | 3,888.3 | |
R&D Expenses | 142 | 119 | 123.5 | 132.9 | 175.4 | - | |
Selling General & Admin Expenses | 305.8 | 311.1 | 415 | 537.3 | 1,143.1 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.592) | (322.3) | - | - | - | - | |
Interest Income | 710.9 | 4.519 | 4.286 | 10.63 | 21.05 | - | |
Income Tax Expense | 1,108.7 | 1,211.1 | 1,217.8 | 2,296.5 | 2,261.5 | 2,290.5 | |
Net Income | |||||||
Net Income | 2,596.5 | 2,643.5 | 2,791.9 | 5,242.7 | 5,223.9 | 5,216.5 | |
Supplemental | |||||||
EBIT | 2,794.2 | 3,569.2 | 3,772.2 | 7,193.9 | 6,911.8 | 7,046.1 | |
EBITDA | 4,937.1 | 5,642 | 6,013.8 | 9,206 | 9,087.9 | 9,242.1 | |