

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,296.8 | 5,914.4 | 8,385.5 | 11,066.1 | 13,345.4 | 13,345.4 | |
COGS | 1,654.3 | 2,345 | 3,182.3 | 4,304.3 | 4,572.4 | 4,572.4 | |
Gross Profit | 2,642.5 | 3,569.4 | 5,203.2 | 6,761.8 | 8,773 | 8,773 | |
Operating Expenses & Income | |||||||
Operating Income | 636.8 | 893.8 | 1,735.2 | 2,375.4 | 3,216.9 | 3,216.9 | |
Total Operating Expenses | 2,005.7 | 2,675.5 | 3,468 | 4,386.4 | 5,556 | 5,556 | |
R&D Expenses | - | - | 50.59 | - | - | - | |
Selling General & Admin Expenses | 1,489 | 2,619.7 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.009) | (0.009) | - | (0.075) | (0.945) | (0.945) | |
Interest Income | 0.041 | 0.187 | 0.044 | 3.539 | 13.29 | - | |
Income Tax Expense | 197.6 | 67.06 | 450.7 | 718.6 | 957.5 | 957.5 | |
Net Income | |||||||
Net Income | 445 | 887.6 | 1,213 | 1,639.4 | 2,228.8 | 2,228.8 | |
Supplemental | |||||||
EBIT | 642.1 | 954.7 | 1,735.2 | 2,358.1 | 3,216.9 | 3,228.3 | |
EBITDA | 744.9 | 1,108.8 | 1,953.7 | 2,721.9 | 3,746.3 | 3,875.3 | |