

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,854.5 | 5,706.2 | 6,837 | 8,003.4 | 9,546.3 | 9,768.9 | |
COGS | 547 | 630.7 | 942.5 | 1,281.5 | 1,489 | 1,479.7 | |
Gross Profit | 4,307.5 | 5,075.5 | 5,894.4 | 6,721.9 | 8,057.3 | 8,289.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,834.3 | 1,191.5 | 1,747.4 | 1,878.5 | 3,624.9 | 3,622 | |
Total Operating Expenses | 2,473.3 | 3,884 | 4,147.1 | 4,843.4 | 4,432.4 | 4,667.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2,128 | 2,775 | 3,290 | 3,903 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.645) | (0.609) | (0.554) | (0.619) | (0.807) | (0.909) | |
Interest Income | 2.587 | 2.609 | - | 0.085 | 7.668 | - | |
Income Tax Expense | 541.4 | 357.4 | 541.1 | 545.2 | 1,095.8 | 1,106.1 | |
Net Income | |||||||
Net Income | 1,281.3 | 777.8 | 1,161.4 | 1,118.9 | 2,397.9 | 2,429.8 | |
Supplemental | |||||||
EBIT | 1,834.3 | 1,191.5 | 1,747.4 | 1,878.5 | 3,624.9 | 3,622 | |
EBITDA | 1,955.8 | 1,277.8 | 1,900 | 2,070.8 | 3,874.7 | 3,917.4 | |