
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,841.4 | 4,132.7 | 3,479.2 | 4,632 | 5,958.4 | 10,655 |
COGS | 3,907.4 | 3,972.8 | 2,984.2 | 4,033.1 | 5,319.4 | 9,409.3 |
Gross Profit | 746 | 743.5 | 495 | 598.9 | 639 | 1,245.7 |
Operating Expenses & Income | ||||||
Operating Income | 450.3 | 499.4 | 354.9 | 424.6 | 457.7 | 865.2 |
Total Operating Expenses | 206.1 | 172.4 | 140.1 | 174.2 | 181.3 | 380.5 |
R&D Expenses | 38.85 | 27.16 | 28.54 | 32.49 | 34.42 | 67.28 |
Selling General & Admin Expenses | 22.82 | 92.48 | 86.18 | 127.8 | 162.3 | 199.6 |
Earnings from Continuing Operations | ||||||
Interest Expense | (9.661) | (15.45) | (18.08) | (18.64) | (22.37) | (39.29) |
Interest Income | 15.64 | 5.586346 | 23.61 | 43.54 | 4.492 | 57.65 |
Income Tax Expense | 74.46 | 97.92 | 52.97 | 68.92 | 79.93 | 149.8 |
Net Income | ||||||
Net Income | 396.3 | 354.5 | 233 | 286.8 | 360.4 | 651.4 |
Supplemental | ||||||
EBIT | 445 | 499.4 | 325.9 | 404.2 | 457.7 | 865.2 |
EBITDA | 458.9 | 515 | 342.6 | 421.9 | 476.2 | 934.5 |