

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,741.5 | 6,912.6 | 7,331.4 | 8,318.9 | 8,326.9 | 14,853.1 | |
COGS | 3,416.5 | 3,715.8 | 5,143.1 | 5,855.7 | 2,890.3 | 5,258.4 | |
Gross Profit | 2,325 | 3,196.7 | 2,188.3 | 2,463.2 | 5,436.6 | 9,594.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,166.1 | (882.6) | 1,194.9 | 1,417.3 | 2,675.2 | 4,599.8 | |
Total Operating Expenses | 1,158.9 | 1,116.6 | 1,404.3 | 1,045.8 | 2,761.3 | 2,421.1 | |
R&D Expenses | 65.44 | 70.11 | 74.53 | 83.68 | 85.58 | - | |
Selling General & Admin Expenses | 690 | 772.4 | 1,336.2 | 847.3 | 1,116.1 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (33.63) | (35.88) | (33.85) | (32.81) | (40.3) | (7.97) | |
Interest Income | 1,155.9 | 1,508.5 | 2,024.6 | 398.2 | 418.2 | - | |
Income Tax Expense | 393.1 | 408.2 | 472.6 | 540.6 | 710.2 | 1,250.8 | |
Net Income | |||||||
Net Income | 920.9 | 950.3 | 1,034.2 | 1,273.8 | 1,736.8 | 3,010.6 | |
Supplemental | |||||||
EBIT | (259.8) | (882.6) | 1,624.3 | 1,953.5 | 2,655.1 | 4,599.8 | |
EBITDA | (91.35) | (708.6) | 1,807.7 | 2,152 | 2,866.8 | 5,010.1 | |