

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,707.4 | 9,059.3 | 10,362.4 | 10,795.1 | 11,940 | 11,939.1 | |
COGS | 4,841.6 | 6,356.1 | 7,368.7 | 7,584.5 | 8,279.2 | 8,278.9 | |
Gross Profit | 1,865.8 | 2,703.2 | 2,993.7 | 3,210.6 | 3,660.8 | 3,660.2 | |
Operating Expenses & Income | |||||||
Operating Income | 570.3 | 970.1 | 840.7 | 940.9 | 923.8 | 923.7 | |
Total Operating Expenses | 1,295.5 | 1,733 | 2,153 | 2,269.7 | 2,736.9 | 2,736.5 | |
R&D Expenses | 89.97 | 45.3 | 99 | 58.28 | - | - | |
Selling General & Admin Expenses | 97 | 106 | 20.3 | 2,269.7 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.816) | (1.564) | (6.688) | (15.06) | (20.41) | (20.41) | |
Interest Income | 0.02 | 0.021 | 0.031 | 0.925 | 4.354 | - | |
Income Tax Expense | 166.3 | 330.4 | 302.2 | 325 | 268.4 | 268.4 | |
Net Income | |||||||
Net Income | 413.8 | 651.5 | 518.1 | 589.1 | 573.3 | 573.1 | |
Supplemental | |||||||
EBIT | 581.9 | 983.4 | 826.9 | 929.2 | 862.2 | 894.2 | |
EBITDA | 638.9 | 1,091.6 | 1,020.1 | 1,170.6 | 966.6 | 1,176.1 | |