
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,952.5 | 7,987.5 | 10,871.1 | 9,870 | 14,188.8 | 14,188.8 | |
COGS | 6,081.1 | 5,141.6 | 6,787.1 | 6,034.1 | 9,037 | 9,037 | |
Gross Profit | 2,871.3 | 2,846 | 4,084 | 3,835.9 | 5,151.8 | 5,151.8 | |
Operating Expenses & Income | |||||||
Operating Income | 519 | 422.1 | 1,472.4 | 900.4 | 1,848.8 | 1,848.8 | |
Total Operating Expenses | 2,352.3 | 2,423.9 | 2,611.6 | 2,935.5 | 3,303 | 3,303 | |
R&D Expenses | 392.7 | 424.9 | 504.8 | 567.3 | - | - | |
Selling General & Admin Expenses | 322 | 284 | 291 | 373 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.736) | (3.595) | (7.509) | (3.475) | (1.423) | (1.423) | |
Interest Income | 0.02 | 0.028 | 1.529 | 1.498 | 4.963 | - | |
Income Tax Expense | 139.4 | 167.2 | 829.8 | 264.1 | 669.4 | 669.4 | |
Net Income | |||||||
Net Income | 414.6 | 271.2 | 2,291.8 | 728.3 | 1,637.1 | 1,637.1 | |
Supplemental | |||||||
EBIT | 519 | 422.1 | 1,472.4 | 900.4 | 1,848.8 | 1,848.8 | |
EBITDA | 730.6 | 617.6 | 1,663.8 | 1,086.7 | 2,031.6 | 2,031.6 | |