

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,932.8 | 7,215.3 | 7,375.3 | 6,099.4 | 7,643.4 | 7,729.2 | |
COGS | 5,359 | 3,954.3 | 3,650.2 | 2,646.8 | 3,737.4 | 4,002.7 | |
Gross Profit | 5,573.8 | 3,261 | 3,725.1 | 3,452.6 | 3,906 | 3,726.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,721.7 | (1,362) | (185) | 527.5 | 721.7 | 648.8 | |
Total Operating Expenses | 3,852.1 | 4,623 | 3,910.4 | 2,925 | 3,184.2 | 3,077.7 | |
R&D Expenses | 177 | 205 | 174 | 75.56 | - | - | |
Selling General & Admin Expenses | 231 | 198 | 152 | 156 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.24) | (29.03) | (22.6) | (23.31) | (86.2) | (92.51) | |
Interest Income | 7.862 | 12.54 | 2.52 | 2.807 | 5.863 | - | |
Income Tax Expense | 307.6 | (7.953) | 5.772 | (308.6) | 120.9 | 75.91 | |
Net Income | |||||||
Net Income | 1,308.8 | (1,701.3) | (2,843.1) | 555.1 | 544.2 | 607.1 | |
Supplemental | |||||||
EBIT | 1,677.6 | (1,680.2) | (2,809.6) | 269.8 | 721.7 | 703.8 | |
EBITDA | 2,694 | (728.9) | (1,928.5) | 614.8 | 1,165.3 | 1,167.9 | |