

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,762.4 | 10,024.4 | 11,091.3 | 11,117.2 | 11,039.8 | 11,007.5 | |
COGS | 6,882.6 | 7,958.3 | 8,769.8 | 8,619.4 | 8,356.1 | 8,348.6 | |
Gross Profit | 1,879.7 | 2,066.1 | 2,321.5 | 2,497.8 | 2,683.7 | 2,658.9 | |
Operating Expenses & Income | |||||||
Operating Income | 200.9 | 425.9 | 577 | 755.1 | 879.6 | 818.3 | |
Total Operating Expenses | 1,678.8 | 1,640.2 | 1,744.5 | 1,742.7 | 1,804.1 | 1,840.6 | |
R&D Expenses | 222.4 | 197.5 | 220.2 | 243.9 | - | - | |
Selling General & Admin Expenses | 72 | 74 | 74 | 86 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (26.61) | (22.54) | (18.78) | (15.1) | (9.161) | (7.508) | |
Interest Income | 3.167 | 24.58 | 11.04 | 25.1 | 27 | - | |
Income Tax Expense | 121.7 | 160.3 | 40.38 | 220.8 | 317.8 | 326.7 | |
Net Income | |||||||
Net Income | 163.8 | 538.1 | 632.3 | 540.6 | 742.6 | 675.4 | |
Supplemental | |||||||
EBIT | 200.9 | 425.9 | 577 | 755.1 | 879.6 | 818.3 | |
EBITDA | 962.6 | 1,201.8 | 1,378.8 | 1,547.9 | 1,598.1 | 1,530.2 | |