
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,446.3 | 2,076.7 | 2,834.9 | 3,726.1 | 4,879.5 | 4,879.5 | |
COGS | 900.5 | 1,374 | 1,769.3 | 2,261.3 | 3,052.2 | 3,052.2 | |
Gross Profit | 545.8 | 702.8 | 1,065.6 | 1,464.9 | 1,827.3 | 1,827.3 | |
Operating Expenses & Income | |||||||
Operating Income | 74.98 | 35.16 | 130.7 | 311.9 | 424.6 | 424.6 | |
Total Operating Expenses | 470.9 | 667.6 | 934.8 | 1,153 | 1,402.8 | 1,402.8 | |
R&D Expenses | 4.139999 | 0.763 | 10.89 | 21.63 | - | - | |
Selling General & Admin Expenses | 82 | 84 | 87 | 100 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.209) | (0.209) | (0.017) | - | (1.907) | - | |
Interest Income | 0.196 | 0.009 | 0.012 | - | - | - | |
Income Tax Expense | (71.76) | 25.56 | 66.7 | (16.85) | 102.8 | 102.8 | |
Net Income | |||||||
Net Income | 143.5 | 9.358 | 68.27 | 331.9 | 330.1 | 330.1 | |
Supplemental | |||||||
EBIT | 74.98 | 35.16 | 130.7 | 311.9 | 424.6 | 424.6 | |
EBITDA | 75.01 | 35.19 | 130.8 | 312.4 | 426.5 | 426.5 | |