

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,064.9 | 2,226.9 | 3,304 | 4,351.5 | 5,551 | 9,905.3 | |
COGS | 1,578.3 | 1,810.7 | 1,629.1 | 2,792.4 | 3,063.7 | 5,857.7 | |
Gross Profit | 486.6 | 416.2 | 1,674.9 | 1,559 | 2,487.3 | 4,047.5 | |
Operating Expenses & Income | |||||||
Operating Income | 437.8 | 359.1 | 913 | 1,458.9 | 2,356.9 | 3,816.5 | |
Total Operating Expenses | 48.77 | 57.08 | 761.9 | 100.1 | 130.3 | 231 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 38.55 | 46.81 | 53.82 | 78.72 | - | 78.72 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (46.75) | (88.35) | (143.5) | (142.5) | (113.8) | (256.4) | |
Interest Income | 1.993 | 8.003 | 4.994 | - | - | - | |
Income Tax Expense | 94.42 | 70.29 | 197.5 | 349.4 | 711.6 | 1,061.4 | |
Net Income | |||||||
Net Income | 323.3 | 163.5 | 422.3 | 926.2 | 1,473 | 2,399.9 | |
Supplemental | |||||||
EBIT | 466.3 | 322.1 | 761.8 | 1,432.1 | 2,356.9 | - | |
EBITDA | 914 | 841.8 | 1,429.8 | 2,236.2 | 3,134.7 | 4,945.2 | |