

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,238.8 | 14,608.7 | 17,351.1 | 17,736.2 | 30,144.6 | 30,144.6 | |
COGS | 11,502.7 | 12,438.5 | 14,946.1 | 15,732.7 | 25,675.4 | 25,675.4 | |
Gross Profit | 1,736 | 2,170.2 | 2,405 | 2,003.5 | 4,469.2 | 4,469.2 | |
Operating Expenses & Income | |||||||
Operating Income | 356.2 | 695.3 | 712.1 | 39.28 | 581.4 | 543.8 | |
Total Operating Expenses | 1,379.8 | 1,474.9 | 1,692.9 | 1,964.2 | 3,887.8 | 3,925.4 | |
R&D Expenses | 54.74 | 91.06 | 111.3 | 67.33 | - | - | |
Selling General & Admin Expenses | 508 | 580 | 634 | 831 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.16) | (13.67) | (43.94) | (49.93) | (152.4) | (152.4) | |
Interest Income | 4.299 | 5.501 | 13.18 | 18.37 | 30.24 | - | |
Income Tax Expense | 92.8 | 204.2 | 155 | 6.872 | 2,382.1 | 2,382.1 | |
Net Income | |||||||
Net Income | 432.2 | 493.7 | 488.5 | 44.55 | 2,756.8 | 2,756.8 | |
Supplemental | |||||||
EBIT | 356.2 | 695.3 | 712.1 | 39.28 | 581.4 | 543.8 | |
EBITDA | 1,546.4 | 1,654.8 | 2,224.3 | 2,113.3 | 3,135.7 | 3,098.1 | |