
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,457.6 | 1,902.1 | 2,499.8 | 2,959.2 | 3,559.4 | 3,630.3 | |
COGS | 1,310.6 | 1,615.2 | 1,808.2 | 1,961 | 2,399.3 | 2,418.7 | |
Gross Profit | 147 | 287 | 691.6 | 998.2 | 1,160.1 | 1,211.7 | |
Operating Expenses & Income | |||||||
Operating Income | 65.91 | 168.5 | 587.1 | 639.1 | 697.3 | 704.9 | |
Total Operating Expenses | 81.12 | 118.5 | 104.5 | 359.1 | 462.8 | 506.7 | |
R&D Expenses | 14.18 | 21.62 | 42.36 | 79.39 | 120.9 | 143.9 | |
Selling General & Admin Expenses | 66.95 | 96.87 | 183.6 | 290.3 | 341.9 | 268 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.034) | (1.833) | (13.82) | (13.1) | (2.623) | (1.66) | |
Interest Income | - | - | - | - | - | 16 | |
Income Tax Expense | 14.2 | 47.75 | 111.8 | 130.8 | 127.9 | 127.7 | |
Net Income | |||||||
Net Income | 50.91 | 118.9 | 306.2 | 509.2 | 585.9 | 594.1 | |
Supplemental | |||||||
EBIT | 78.8 | 169.9 | 621.8 | 661.1 | 716.4 | - | |
EBITDA | 90 | 174.6 | 626.2 | 674.5 | 747.1 | 740 | |