
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,806 | 15,195.4 | 19,787.2 | 25,124.6 | 51,163.6 | 51,163.6 | |
COGS | 11,677.5 | 12,729.7 | 16,536.3 | 20,880.6 | 43,272.8 | 43,272.8 | |
Gross Profit | 2,128.5 | 2,465.8 | 3,251 | 4,244 | 7,890.8 | 7,890.8 | |
Operating Expenses & Income | |||||||
Operating Income | 194.9 | 302 | 437.7 | 734.6 | 2,189.9 | 2,189.9 | |
Total Operating Expenses | 1,933.6 | 2,163.8 | 2,813.2 | 3,509.4 | 5,700.9 | 5,700.9 | |
R&D Expenses | 89.34 | 41.75 | 38.6 | 38.55 | - | - | |
Selling General & Admin Expenses | 1,571 | 1,785 | 2,311 | 2,969 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (100.9) | (85.61) | (55.51) | (117.5) | (314) | (314) | |
Interest Income | 85.23 | 25.52 | 0.131 | 6.265 | 32.93 | - | |
Income Tax Expense | 47.55 | 216.5 | 76.58 | 743.6 | 916.6 | 916.6 | |
Net Income | |||||||
Net Income | 200 | 312.5 | 518.8 | 2,088.2 | 4,147.5 | 4,147.5 | |
Supplemental | |||||||
EBIT | 194.9 | 302 | 437.7 | 734.6 | 2,189.9 | 2,189.9 | |
EBITDA | 1,136 | 1,374.4 | 1,709.9 | 2,014.7 | 4,354.4 | 4,354.4 | |