

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,616 | 12,490.7 | 10,457.2 | 10,131.9 | 10,212.5 | 20,328.6 | |
COGS | 5,292.6 | 10,561.3 | 6,107 | 6,268.3 | 6,321.1 | 12,579.5 | |
Gross Profit | 1,323.4 | 1,929.4 | 4,350.2 | 3,863.6 | 3,891.4 | 7,750.1 | |
Operating Expenses & Income | |||||||
Operating Income | 939.8 | 1,106.2 | 2,608.2 | 1,962.2 | 2,105.6 | 4,065.8 | |
Total Operating Expenses | 383.5 | 823.2 | 1,742 | 1,901.4 | 1,785.8 | 3,683.9 | |
R&D Expenses | 9.1284 | 10.8 | 12.7 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (275.2) | (418.6) | (318.3) | (319) | (272.4) | (416.8) | |
Interest Income | 41.99 | 101.3 | 198.8 | 164.3 | 240.9 | - | |
Income Tax Expense | 670.4 | (110) | 610.7 | 518 | 426.8 | 944.3 | |
Net Income | |||||||
Net Income | 2,302.6 | (158) | 1,710.5 | 1,189.4 | 1,211.8 | 2,400.2 | |
Supplemental | |||||||
EBIT | 2,696.5 | 191.1 | 2,813.4 | 2,169.9 | 2,105.6 | 4,526.9 | |
EBITDA | 3,150.3 | 873.5 | 3,672.4 | 3,227 | 3,084.6 | 6,577.6 | |