

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 30,864.2 | 31,956.9 | 25,752 | 23,957.7 | 25,073.2 | 25,073.2 | |
COGS | 21,721.4 | 22,306.1 | 22,187.4 | 18,685.5 | 18,702.5 | 18,702.5 | |
Gross Profit | 9,142.8 | 9,650.7 | 3,564.6 | 5,272.2 | 6,370.7 | 6,370.7 | |
Operating Expenses & Income | |||||||
Operating Income | 3,897.7 | 3,976.2 | (1,778.2) | (632.2) | 1,085 | 1,085 | |
Total Operating Expenses | 5,245.2 | 5,674.5 | 5,342.8 | 5,904.4 | 5,285.7 | 5,285.7 | |
R&D Expenses | 464.9 | 581.1 | 521 | 595.8 | - | - | |
Selling General & Admin Expenses | 165 | 154 | 136 | 191 | - | 1,274.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.9) | (66.89) | (140.8) | (165.3) | (171.9) | (171.9) | |
Interest Income | 19.05 | 32.25 | 50.66 | 138.3 | 96.41 | - | |
Income Tax Expense | 1,256.7 | 808.6 | 138.7 | 445 | 114.7 | 114.7 | |
Net Income | |||||||
Net Income | 3,157.3 | 2,179.8 | (4,297.7) | (2,358.6) | 1,159.4 | 1,159.4 | |
Supplemental | |||||||
EBIT | 3,897.7 | 3,976.2 | (1,778.2) | (632.2) | 1,085 | 1,085 | |
EBITDA | 5,209 | 5,622.2 | 572 | 1,836.2 | 3,056.8 | 3,056.8 | |