
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,938.2 | 6,437.8 | 8,843.4 | 7,855.5 | 6,359.1 | 6,359.1 | |
COGS | 3,746.4 | 4,665.5 | 6,180.1 | 5,604.2 | 4,778.3 | 4,778.3 | |
Gross Profit | 1,191.8 | 1,772.3 | 2,663.3 | 2,251.3 | 1,580.8 | 1,580.8 | |
Operating Expenses & Income | |||||||
Operating Income | 185.8 | 742.8 | 1,432 | 908 | 568.6 | 571.9 | |
Total Operating Expenses | 1,006 | 1,029.5 | 1,231.3 | 1,343.4 | 1,012.2 | 1,008.9 | |
R&D Expenses | 299.3 | 182.5 | 174.8 | 367.3 | - | - | |
Selling General & Admin Expenses | 164 | 129 | 168 | 181 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.334) | (3.034) | (2.771) | (5.075) | (8.807) | (8.807) | |
Interest Income | 0.051 | 0.236 | 0.449 | 2.517 | 19.51 | - | |
Income Tax Expense | 54.12 | 85.8 | 367.3 | 380.6 | 135.1 | 135.1 | |
Net Income | |||||||
Net Income | 223.4 | 683.3 | 1,065.7 | 576.7 | 438.4 | 438.4 | |
Supplemental | |||||||
EBIT | 185.8 | 742.8 | 1,432 | 908 | 568.6 | 571.9 | |
EBITDA | 284.9 | 837.6 | 1,530.9 | 1,015.6 | 708.1 | 711.4 | |