

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 301.8 | 5,143.1 | 5,457.9 | 3,639.7 | 3,670 | 7,449.9 | |
COGS | 251.7 | 4,398.6 | 4,595.7 | 2,729.4 | 2,672.2 | 5,579.1 | |
Gross Profit | 50.15 | 744.5 | 862.2 | 910.3 | 997.8 | 1,870.7 | |
Operating Expenses & Income | |||||||
Operating Income | 5.346583 | 18.49 | 116.4 | 159.2 | 220.6 | 379.8 | |
Total Operating Expenses | 44.81 | 694.8 | 745.9 | 751.1 | 777.2 | 1,490.8 | |
R&D Expenses | 0.48381 | 9.058 | 10.44 | 10.71 | - | 10.71 | |
Selling General & Admin Expenses | 1.812139 | 39.58 | 46.96 | 45.14 | 43.61 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.185999) | (46.57) | (68.72) | (74.54) | (65.53) | (133.8) | |
Interest Income | 0.125119 | 8.484 | 13.75 | 17.61 | 22.46 | - | |
Income Tax Expense | 0.690171 | 13.38 | 25.53 | 34.72 | 53.96 | 90.74 | |
Net Income | |||||||
Net Income | 2.20696 | 80.33 | 45.8 | 59.18 | 91.77 | 154.4 | |
Supplemental | |||||||
EBIT | 5.035478 | 26.52 | 145.2 | 178.5 | 228.2 | 402.8 | |
EBITDA | 9.74872 | 95.55 | 206.4 | 240 | 291.1 | 489.8 | |