

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,238.1 | 8,782.7 | 14,800 | 15,430 | 15,768.1 | 25,468.4 | |
COGS | 3,331.4 | 4,310.7 | 7,129 | 7,479 | 8,244.7 | 13,324.2 | |
Gross Profit | 3,906.7 | 4,472 | 7,561 | 7,951 | 7,523.5 | 12,144.2 | |
Operating Expenses & Income | |||||||
Operating Income | 2,015.9 | 1,936 | 3,812 | 2,959 | 4,028.9 | 5,971.7 | |
Total Operating Expenses | 2,309 | 2,618 | 4,797 | 4,992 | 3,494.5 | 6,739.7 | |
R&D Expenses | 797.5 | 823.3 | 1,454.7 | 1,359 | 1,228.5 | 2,178.6 | |
Selling General & Admin Expenses | 474.6 | 724 | 856 | 1,000 | 2,611 | 714 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (108.4) | (293.1) | (484.2) | (454.9) | (431.9) | (670.6) | |
Interest Income | 12 | 25.33 | 39 | 38 | 30 | - | |
Income Tax Expense | 362.1 | 279.3 | 661 | 588 | (1,105.9) | (871.5) | |
Net Income | |||||||
Net Income | 1,555.3 | 1,462.7 | 2,642 | 3,002 | (2,590.5) | (948.7) | |
Supplemental | |||||||
EBIT | 2,015.9 | 2,047.3 | 3,795 | 4,117 | 4,028.9 | 6,207.7 | |
EBITDA | 2,388.8 | 2,598.8 | 4,736.3 | 5,132.3 | 5,074.6 | 7,912.9 | |