

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,196.1 | 7,123.5 | 14,942.9 | 21,972 | 39,063.1 | 39,063.1 | |
COGS | 4,396.1 | 5,840.5 | 12,831.1 | 19,542.1 | 34,835.8 | 34,835.8 | |
Gross Profit | 800 | 1,283 | 2,111.7 | 2,429.9 | 4,227.3 | 4,227.3 | |
Operating Expenses & Income | |||||||
Operating Income | 335.2 | 761.1 | 1,265.7 | 1,253 | 2,770.5 | 2,770.5 | |
Total Operating Expenses | 464.8 | 521.9 | 846 | 1,176.9 | 1,456.8 | 1,456.8 | |
R&D Expenses | 272.3 | 307.3 | 462.9 | 636.5 | 771.2 | 771.2 | |
Selling General & Admin Expenses | 102.4 | 99.58 | 193.6 | 267.2 | 332.9 | 332.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.413) | (10.49) | (19.35) | (59.57) | (194.6) | (194.6) | |
Interest Income | - | - | - | - | - | 96.48 | |
Income Tax Expense | 52.88 | 110.7 | 62.73 | 156.9 | 556.3 | 556.3 | |
Net Income | |||||||
Net Income | 285.2 | 640 | 1,208.1 | 1,048.9 | 2,230.5 | 2,230.5 | |
Supplemental | |||||||
EBIT | 343.2 | 764.8 | 1,265.7 | 1,271.5 | 2,983.8 | 2,983.8 | |
EBITDA | 375.7 | 799.7 | 1,288.4 | 1,329.8 | 3,037.5 | 3,037.5 | |