

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,561.1 | 2,778.1 | 2,917.8 | 2,286.1 | 3,234.3 | 5,684.1 | |
COGS | 2,198.8 | 1,667.4 | 2,149.8 | 1,623.9 | 1,880.4 | 3,917.8 | |
Gross Profit | 362.3 | 1,110.6 | 768 | 662.2 | 1,353.9 | 2,099.7 | |
Operating Expenses & Income | |||||||
Operating Income | 409.8 | 912.2 | 951.3 | 662.2 | 886.4 | 2,047.3 | |
Total Operating Expenses | 321.9 | 422.9 | 204 | 109.5 | 467.5 | - | |
R&D Expenses | 324.5 | 366.7 | 136.9 | 109.5 | - | 164.9 | |
Selling General & Admin Expenses | 47.91 | 56.22 | 67.16 | - | - | 36.46 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (46.62) | (77.28) | (98.49) | (85.21) | (82.97) | (164.6) | |
Interest Income | 2.494 | 29.35 | 53.48 | 47.85 | - | - | |
Income Tax Expense | 63.4 | 188.5 | 147.2 | 135.9 | 230.2 | 360.7 | |
Net Income | |||||||
Net Income | 176.7 | 335.7 | 257.9 | 445.5 | 621.5 | 1,049.5 | |
Supplemental | |||||||
EBIT | 283.1 | 582.4 | 604.7 | 665.6 | 931 | - | |
EBITDA | 557.2 | 862.4 | 738.6 | 830.1 | 886.4 | 2,292.9 | |