
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,316.6 | 5,160.1 | 4,707.7 | 5,810.1 | 7,118.2 | 7,118.2 |
COGS | 2,051.1 | 3,541.8 | 3,251.7 | 3,766.8 | 4,449.1 | 4,449.1 |
Gross Profit | 1,265.5 | 1,618.3 | 1,456 | 2,043.3 | 2,669 | 2,669 |
Operating Expenses & Income | ||||||
Operating Income | 414.3 | 81.98 | 123.2 | 534.9 | 901.5 | 901.5 |
Total Operating Expenses | 2,902.3 | 5,078.1 | 4,584.5 | 5,275.2 | 6,216.7 | 6,216.7 |
R&D Expenses | 377.1 | 499.6 | 478.8 | 581.9 | 723 | 723 |
Selling General & Admin Expenses | 474.1 | 1,036.7 | 854 | 926.5 | 1,044.6 | 1,044.6 |
Earnings from Continuing Operations | ||||||
Interest Expense | (121.3) | (286.9) | (288.5) | (243.3) | (190.3) | (190.3) |
Interest Income | - | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 234.8 | (259.5) | (156.2) | 49.36 | 805 | 805 |
Supplemental | ||||||
EBIT | - | (68.69) | 140.8 | 337.4 | 1,038 | 1,038 |
EBITDA | - | 613 | 700.6 | 891 | 1,559.9 | 1,559.9 |