

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,917 | 3,875 | 6,159.1 | 3,623 | 3,618.1 | 7,958.2 | |
COGS | 2,817.6 | 1,867 | 2,985.3 | 1,809 | 2,990.4 | 4,077.2 | |
Gross Profit | 3,099.5 | 2,008 | 3,173.8 | 1,814 | 627.7 | 3,881 | |
Operating Expenses & Income | |||||||
Operating Income | 970.7 | 1,776 | 915.9 | 361 | 379 | 1,831.6 | |
Total Operating Expenses | 2,128.8 | 62 | 2,257.9 | 1,453 | 248.7 | 3,501.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 897 | 594 | 996.2 | 523 | 532 | 729 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (73.93) | (53) | (235.9) | (98) | (154.2) | (356.6) | |
Interest Income | 41.65 | 32 | 68.82 | 31 | 23 | - | |
Income Tax Expense | 273.9 | 17 | 324.4 | 95 | 87.54 | 482.7 | |
Net Income | |||||||
Net Income | 656.7 | 1,135 | 517.8 | 260 | 496.4 | 1,333.7 | |
Supplemental | |||||||
EBIT | 1,007.5 | 1,250 | 986.4 | 445 | 379 | 1,841.6 | |
EBITDA | 1,840.5 | 1,754 | 1,793.4 | 1,035 | 977.9 | 2,981.9 | |