

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,745.8 | 4,500.8 | 5,252.1 | 6,071.5 | 6,726.6 | 6,732 | |
COGS | 2,285.7 | 2,719.7 | 3,411.1 | 4,111.8 | 4,735.5 | 4,735.5 | |
Gross Profit | 1,460 | 1,781.1 | 1,841 | 1,959.6 | 1,991.1 | 1,996.6 | |
Operating Expenses & Income | |||||||
Operating Income | 444.5 | 380.4 | 297.9 | 94.27 | 186.2 | 191.7 | |
Total Operating Expenses | 1,014.9 | 1,400.8 | 1,543.1 | 1,865.4 | 1,804.9 | 1,804.9 | |
R&D Expenses | 8.004 | - | 7.111 | 23.88 | - | - | |
Selling General & Admin Expenses | 149 | 1,401.5 | 173 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.974) | (3.026) | (6.422) | (11.56) | (15.98) | (15.98) | |
Interest Income | 0.69 | 41.61 | 1.143 | 3.701 | - | - | |
Income Tax Expense | 137.9 | 141.9 | 126.7 | 62.81 | 96.13 | 96.13 | |
Net Income | |||||||
Net Income | 380.1 | 116.2 | 5.959 | (68.15) | 137.5 | 137.5 | |
Supplemental | |||||||
EBIT | 444.5 | 380.4 | 297.9 | 94.27 | 186.2 | 191.7 | |
EBITDA | 479.6 | 442.5 | 351.8 | 170.9 | 264.1 | 269.6 | |