

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,775.9 | 8,950.8 | 10,289 | 9,694 | 8,160.2 | 8,354.5 | |
COGS | 4,592.9 | 6,037.6 | 6,804 | 6,839 | 7,080.6 | - | |
Gross Profit | 2,183.1 | 2,913.2 | 3,485 | 2,855 | 1,079.6 | 6,526.7 | |
Operating Expenses & Income | |||||||
Operating Income | 214.9 | 689.3 | 914 | 96 | 31.27 | (208) | |
Total Operating Expenses | 1,918 | 2,266.5 | 2,571 | 2,759 | 1,048.4 | 6,776.2 | |
R&D Expenses | 46.01 | 54.85 | 62 | - | 60.58 | - | |
Selling General & Admin Expenses | 251.2 | 328.6 | 405 | 388 | 544 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (30.85) | (123.6) | (111) | (116) | (215.9) | (122.2) | |
Interest Income | 3.74514 | 12.25 | 22 | 19 | 18 | - | |
Income Tax Expense | 72.05 | 142.6 | 133 | 78 | (99.66) | (56.63) | |
Net Income | |||||||
Net Income | 69.29 | 388.3 | 589 | (78) | (353.7) | (272.9) | |
Supplemental | |||||||
EBIT | 295.9 | 692.7 | 892 | 108 | 31.27 | (230.1) | |
EBITDA | 620.7 | 1,015 | 1,261.4 | 606 | 394.7 | 605.1 | |