
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,339 | 9,410.6 | 9,458.4 | 9,609.1 | 9,993.8 | 10,022.1 | |
COGS | 6,578.8 | 7,332.6 | 7,369 | 7,461.1 | 7,738.7 | 7,745.8 | |
Gross Profit | 1,760.3 | 2,078 | 2,089.4 | 2,148 | 2,255.1 | 2,276.3 | |
Operating Expenses & Income | |||||||
Operating Income | 334 | 588.7 | 524.4 | 454.5 | 596 | 599.6 | |
Total Operating Expenses | 1,426.2 | 1,489.3 | 1,565 | 1,693.5 | 1,659.1 | 1,676.6 | |
R&D Expenses | - | 6 | 8.093 | 31.7 | - | - | |
Selling General & Admin Expenses | 135 | 126 | 139 | 131 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 2.81 | 2.776 | 0.082 | 6.118 | 7.47 | - | |
Income Tax Expense | 113.6 | 215.8 | 190.3 | 156.5 | 211.5 | 214 | |
Net Income | |||||||
Net Income | 239.6 | 381 | 341.9 | 297.6 | 393.1 | 399.4 | |
Supplemental | |||||||
EBIT | 334 | 588.7 | 524.4 | 454.2 | 596 | 617.4 | |
EBITDA | 443.8 | 701 | 635.9 | 562.7 | 678.9 | 694.5 | |