
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,901.6 | 13,657.6 | 14,906.9 | 20,626.4 | 22,559.6 | 45,068.8 | |
COGS | 11,117.6 | 13,847.4 | 14,792.1 | 16,045.7 | 19,575 | 38,991.4 | |
Gross Profit | 815.8 | 2,034.7 | 114.8 | 4,580.7 | 2,984.7 | 6,077.3 | |
Operating Expenses & Income | |||||||
Operating Income | (2,855.2) | 1,209.9 | (1,430.4) | 4,237.3 | 1,426.8 | 2,789.8 | |
Total Operating Expenses | 3,619.3 | 668.6 | 1,545.2 | 343.4 | 1,557.9 | 3,287.5 | |
R&D Expenses | 160.1 | 178.6 | 202.9 | 252.8 | 270 | 540.2 | |
Selling General & Admin Expenses | 324.7 | 336.8 | 1,193 | 1,454.4 | 605 | 1,827.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (312.2) | (368.1) | (433.9) | (378.2) | (549.2) | (818.1) | |
Interest Income | 32.62 | 383 | 409 | 379 | 81.4 | 334 | |
Income Tax Expense | 1.986 | 0.617619 | 0.327565 | 0.0808 | 0.679853 | 1.840468 | |
Net Income | |||||||
Net Income | (3,612.4) | 901.8 | (1,637.9) | 3,766.2 | 1,396.2 | 2,461.5 | |
Supplemental | |||||||
EBIT | (48.87) | 1,407 | (935.9) | 3,213.6 | 1,388.8 | 2,947.7 | |
EBITDA | 336.9 | 2,172.4 | (397) | 3,792 | 2,696 | 4,897.6 | |