

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,528.5 | 10,800.3 | 9,779.1 | 12,655.2 | 17,547.8 | 17,436 | |
COGS | 6,731.9 | 6,242 | 6,374.2 | 9,177.7 | 12,117.9 | 11,707.5 | |
Gross Profit | 3,796.6 | 4,558.2 | 3,404.9 | 3,477.5 | 5,429.8 | 5,728.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,591.1 | 2,281.4 | 903 | 112 | 364.7 | 1,013.3 | |
Total Operating Expenses | 2,205.5 | 2,276.9 | 2,501.9 | 3,365.5 | 5,065.1 | 4,715.2 | |
R&D Expenses | 345.2 | 354.5 | 396 | 204.7 | 90.91 | - | |
Selling General & Admin Expenses | 1,617 | 1,714 | 151.1 | 1,773 | 2,502 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (44.75) | (41.44) | (44.71) | (77.38) | (75.66) | (72.16) | |
Interest Income | 48.17 | 0.054 | 0.052 | 5.08 | 8.703 | - | |
Income Tax Expense | 355.7 | 644.8 | (60.06) | (84.82) | 637.4 | 698.5 | |
Net Income | |||||||
Net Income | 807.3 | 1,159.1 | 104.1 | (1,035.6) | 213.7 | 2,336.1 | |
Supplemental | |||||||
EBIT | 1,591.1 | 2,281.4 | 903 | 112 | 364.7 | 1,013.3 | |
EBITDA | 2,127.7 | 2,550.6 | 1,047.9 | 638.5 | 1,532.6 | 2,016.5 | |