

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,566 | 3,037 | 3,132 | 2,915 | 1,898.6 | 4,821 | |
COGS | 1,605 | 1,919 | 1,964 | 2,505 | 1,141.9 | 3,651.4 | |
Gross Profit | 961 | 1,118 | 1,168 | 410 | 756.7 | 1,169.6 | |
Operating Expenses & Income | |||||||
Operating Income | 117 | 403 | 415 | 410 | 297 | 706 | |
Total Operating Expenses | 844 | 715 | 753 | 666 | 459.7 | 1,040.6 | |
R&D Expenses | 108 | 73 | 118.3 | 124.7 | 62.73 | 122.1 | |
Selling General & Admin Expenses | 351 | 406 | 426 | 397 | - | 397 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (55) | (85) | (73) | (27) | (79.39) | (129.4) | |
Interest Income | 21 | 43 | 32 | - | - | - | |
Income Tax Expense | 90 | 134 | 121 | 99 | 86.25 | 185.6 | |
Net Income | |||||||
Net Income | 1,033 | 231 | 250 | 292 | 1,930.9 | 2,236.2 | |
Supplemental | |||||||
EBIT | 158 | 445 | 445 | 413 | 297 | 709 | |
EBITDA | 287 | 580 | 580 | 566.4 | 376.4 | 932 | |