

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,958.3 | 2,930.2 | 3,602.6 | 3,951.5 | 5,541.8 | 5,541.8 | |
COGS | 269.8 | 387.1 | 580.2 | 711.6 | 2,041.1 | 2,041.1 | |
Gross Profit | 1,688.6 | 2,543.1 | 3,022.5 | 3,239.9 | 3,500.7 | 3,500.7 | |
Operating Expenses & Income | |||||||
Operating Income | 450.7 | 876.3 | 1,038.6 | 1,097.2 | 668.5 | 668.5 | |
Total Operating Expenses | 1,237.9 | 1,666.8 | 1,983.8 | 2,142.7 | 2,832.2 | 2,832.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 126 | 110 | 1,752 | 1,931 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.761) | (6.104) | - | - | (28.42) | (24.57) | |
Interest Income | 0.042 | 0.033 | 0.038 | 2.512 | 8.927 | - | |
Income Tax Expense | 113.1 | 245.8 | 331.6 | 265 | 344.2 | 344.2 | |
Net Income | |||||||
Net Income | 339.7 | 628.4 | 704.9 | 659.3 | 269.9 | 269.9 | |
Supplemental | |||||||
EBIT | 450.7 | 876.3 | 1,038.6 | 924.2 | 668.5 | 625.8 | |
EBITDA | 458.6 | 899.7 | 1,082.7 | 1,004 | 957.4 | 914.8 | |