
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 5,675.1 | 6,734.8 | 4,921.2 | 6,414.9 | 7,623.1 | |
COGS | 4,453.5 | 4,506.7 | 2,600.9 | 2,784 | 3,158 | |
Gross Profit | 1,221.7 | 2,228.1 | 2,320.3 | 3,630.9 | 4,465.1 | |
Operating Expenses & Income | ||||||
Operating Income | 526.4 | 1,416.9 | 988.6 | 1,987.3 | 2,495.8 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 161.5 | 198.4 | 131 | 142.5 | 182.1 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (30.23) | (93.09) | (101.8) | (117.2) | (124.2) | |
Interest Income | 9.115699 | 42.06 | 54.3 | 56.1 | 47.5 | |
Income Tax Expense | 288.5 | 423.2 | - | - | - | |
Net Income | ||||||
Net Income | 653 | 954 | 638.5 | 1,339.7 | 1,664.3 | |
Supplemental | ||||||
EBIT | 558.5 | 1,381.3 | 1,029.2 | 2,069.4 | 2,528.9 | |
EBITDA | 1,405.8 | 2,009 | 2,161.4 | 3,434.6 | 4,124.5 | |