
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,097.8 | 15,923.4 | 15,589.4 | 25,179.5 | 40,866.7 | 40,866.7 | |
COGS | 13,815 | 13,998.4 | 13,800.1 | 20,267.7 | 33,199.4 | 33,199.4 | |
Gross Profit | 3,282.8 | 1,925 | 1,789.2 | 4,911.9 | 7,667.3 | 7,667.3 | |
Operating Expenses & Income | |||||||
Operating Income | 2,191.6 | 803 | 674.5 | 3,598 | 6,086.4 | 6,036.6 | |
Total Operating Expenses | 1,091.3 | 1,122 | 1,114.7 | 1,313.8 | 1,580.9 | 1,630.7 | |
R&D Expenses | 95.74 | 113.1 | 89 | 111 | - | - | |
Selling General & Admin Expenses | 900 | 836 | 174.9 | 1,152 | 225.2 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (15.39) | (17.23) | (18.53) | (41.32) | (76.88) | (76.88) | |
Interest Income | 8.029 | 22.09 | 0.777 | 1.783 | 0.798 | - | |
Income Tax Expense | 702.9 | 308.4 | 190.8 | 1,074.4 | 1,805.8 | 1,805.8 | |
Net Income | |||||||
Net Income | 1,541 | 481.9 | 502.7 | 2,456.1 | 4,214.8 | 4,214.8 | |
Supplemental | |||||||
EBIT | 2,259.3 | 807.5 | 712 | 3,571.8 | 6,086.4 | 6,042.4 | |
EBITDA | 2,718.4 | 1,338.8 | 1,234.7 | 4,243.4 | 6,740.4 | 6,696.4 | |