

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,810 | 2,808 | 4,470.6 | 3,131 | 3,584 | 6,722.2 | |
COGS | 1,739 | 1,617 | 2,699.7 | 1,914 | 2,328.7 | 4,242.7 | |
Gross Profit | 760 | 862 | 1,770.9 | 1,217 | 1,255.2 | 2,472.2 | |
Operating Expenses & Income | |||||||
Operating Income | 738 | 768 | 1,042.5 | 734 | 729 | 1,470.2 | |
Total Operating Expenses | 430 | 423 | 720.9 | 483 | 526.3 | - | |
R&D Expenses | 0.000001 | - | - | - | - | - | |
Selling General & Admin Expenses | 381 | 406 | 697 | 469 | 530 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (185) | (82) | (166) | (105) | (109.8) | (109.9) | |
Interest Income | 3 | 10 | 26.92 | 16 | 13 | - | |
Income Tax Expense | 62 | 77 | 49.36 | 55 | 41.94 | 96.93 | |
Net Income | |||||||
Net Income | 1,381 | 440 | 456.2 | 826 | 992.6 | 1,818.9 | |
Supplemental | |||||||
EBIT | 738 | 597 | 671.6 | 986 | 1,144.4 | - | |
EBITDA | 764 | 614 | 694.9 | 1,005 | 1,163.4 | 1,912.7 | |