

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,164.1 | 15,248.6 | 20,969.5 | 28,862.7 | 29,707.1 | 29,707.1 | |
COGS | 10,309.6 | 12,563.9 | 15,138.1 | 20,635.8 | 19,960 | 19,960 | |
Gross Profit | 2,854.5 | 2,684.7 | 5,831.4 | 8,226.8 | 9,747.1 | 9,747.1 | |
Operating Expenses & Income | |||||||
Operating Income | 565.5 | 442.1 | 2,188.9 | 5,090.9 | 5,458.3 | 5,458.3 | |
Total Operating Expenses | 2,278.4 | 2,242.6 | 3,642.4 | 3,135.9 | 4,288.8 | 4,288.8 | |
R&D Expenses | 594 | 556.7 | 1,779.9 | 1,009.2 | - | - | |
Selling General & Admin Expenses | 2,278.4 | 1,578.2 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23.93) | (20.62) | (16.39) | (23.41) | (39.74) | (39.74) | |
Interest Income | 20.01 | 0.011 | 0.01 | 0.489 | 1.34 | - | |
Income Tax Expense | 58.75 | (104.4) | 818.7 | 1,132.3 | 1,661.3 | 1,661.3 | |
Net Income | |||||||
Net Income | 540 | 808.8 | 2,548.2 | 4,326.1 | 4,758.5 | 4,758.5 | |
Supplemental | |||||||
EBIT | 622.7 | 725.1 | 3,383.3 | 5,481.8 | 6,459.5 | 5,760.4 | |
EBITDA | 1,027 | 1,163.1 | 3,909.6 | 6,133 | 7,443 | 6,743.9 | |