
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,819.4 | 13,306.4 | 13,458.8 | 12,890.1 | 9,693 | 9,220.3 | |
COGS | 6,776 | 10,523.8 | 10,168 | 9,193.5 | 6,997.4 | 6,566.1 | |
Gross Profit | 2,043.4 | 2,782.6 | 3,319.7 | 3,696.6 | 2,695.6 | 2,654.2 | |
Operating Expenses & Income | |||||||
Operating Income | 386.3 | 985.8 | 1,388.2 | 1,564.9 | 669.2 | 618.1 | |
Total Operating Expenses | 1,657.1 | 1,796.8 | 1,902.5 | 2,131.6 | 2,026.4 | 2,036.1 | |
R&D Expenses | 99.58 | 59.23 | 66.1 | 139 | 144.7 | - | |
Selling General & Admin Expenses | 146.2 | 174.4 | 194 | 214.5 | 555.3 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.454) | (8.38) | (9.58) | (10.47) | (14.97) | (15.75) | |
Interest Income | 57.95 | 80.57 | 0.023 | 0.705 | 3.243 | - | |
Income Tax Expense | 173.2 | 373.1 | 430.2 | 498.9 | 296.2 | 242.8 | |
Net Income | |||||||
Net Income | 373.5 | 799.7 | 1,116.6 | 1,222.3 | 808.5 | 659.6 | |
Supplemental | |||||||
EBIT | 555.2 | 1,181.2 | 1,556.4 | 1,731.8 | 669.2 | 714.7 | |
EBITDA | 668.1 | 1,293.7 | 1,673.5 | 1,840.8 | 780 | 826.5 | |