

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,578.4 | 15,440.8 | 19,137.2 | 24,710 | 28,056.8 | 29,397.3 | |
COGS | 8,973 | 11,179.6 | 14,125.3 | 18,034.9 | 20,584 | 21,497.2 | |
Gross Profit | 3,605.4 | 4,261.1 | 5,011.8 | 6,675.1 | 7,472.8 | 7,900.1 | |
Operating Expenses & Income | |||||||
Operating Income | 658.6 | 512 | 522.8 | 1,452.2 | 1,560.2 | 1,810.2 | |
Total Operating Expenses | 2,946.8 | 3,749.1 | 4,489 | 5,222.9 | 5,912.6 | 6,089.9 | |
R&D Expenses | 67.29 | 96.73 | 112.1 | 170.8 | 260.4 | - | |
Selling General & Admin Expenses | 2,879.5 | 359 | 411 | 465 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.546) | (1.356) | (0.904) | (1.527) | (2.3) | (2.449) | |
Interest Income | 0.057 | 0.078 | 0.205 | 2.935 | 12.66 | - | |
Income Tax Expense | 312.5 | 260.9 | 232.9 | 461.5 | 586 | 623.9 | |
Net Income | |||||||
Net Income | 306.8 | 347.4 | 300 | 1,018.4 | 1,572.4 | 1,709.8 | |
Supplemental | |||||||
EBIT | 658.6 | 512 | 522.8 | 1,452.2 | 1,560.2 | 1,810.2 | |
EBITDA | 1,067.3 | 918.2 | 948.3 | 1,959.5 | 2,311.5 | 2,657.3 | |