

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,518 | 4,131.1 | 4,921.2 | 6,414.9 | 7,612.4 | 14,030.8 | |
COGS | 4,749.8 | 3,553.2 | 2,600.9 | 2,784 | 4,793 | 8,956.5 | |
Gross Profit | 768.2 | 577.9 | 2,320.3 | 3,630.9 | 2,819.4 | 5,074.3 | |
Operating Expenses & Income | |||||||
Operating Income | 608.9 | 889.6 | 1,063.9 | 1,987.3 | 2,629.4 | 4,749.8 | |
Total Operating Expenses | 159.3 | (311.7) | 1,331.7 | 1,643.6 | 190 | 324.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 86.11 | 62.7 | 32.7 | 142.5 | 182.1 | 142.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (22.62) | (43.1) | (101.8) | (117.2) | (103.1) | (169.3) | |
Interest Income | 8.6982 | 25.8 | 54.3 | 56.1 | 47.5 | - | |
Income Tax Expense | 275.3 | 259.6 | 288.9 | 612.5 | 739.4 | 1,352.2 | |
Net Income | |||||||
Net Income | 623.1 | 585.2 | 638.5 | 1,339.7 | 1,662 | 3,002.4 | |
Supplemental | |||||||
EBIT | 913.3 | 151.8 | 1,029.2 | 2,069.4 | 2,629.4 | 4,657.3 | |
EBITDA | 2,538.9 | 1,232.3 | 2,161.4 | 3,545.2 | 4,268.8 | 7,637.2 | |