
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,875.1 | 12,699.7 | 14,861.8 | 17,066.4 | 20,807.7 | 21,848 | |
COGS | 3,526.5 | 4,005.4 | 5,071.3 | 5,474.2 | 6,733.4 | 7,133.4 | |
Gross Profit | 7,348.6 | 8,694.3 | 9,790.5 | 11,592.2 | 14,074.3 | 14,714.6 | |
Operating Expenses & Income | |||||||
Operating Income | 2,243.5 | 2,602.5 | 2,128 | 2,716.9 | 3,858.6 | 4,218.8 | |
Total Operating Expenses | 5,105 | 6,091.8 | 7,662.4 | 8,875.3 | 10,215.7 | 10,495.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 5,105 | 6,091.8 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.025) | - | - | - | - | - | |
Interest Income | 8.935 | 8.644 | 8.011 | 17.11 | 33 | - | |
Income Tax Expense | 710.4 | 739.5 | 624.1 | 928 | 1,075.9 | 1,205.8 | |
Net Income | |||||||
Net Income | 1,548.2 | 1,881.3 | 1,609.2 | 1,814.3 | 2,825.7 | 3,061.7 | |
Supplemental | |||||||
EBIT | 2,258.6 | 2,620.8 | 2,233.3 | 2,742.4 | 3,901.6 | 4,251.9 | |
EBITDA | 3,012.6 | 3,585.4 | 3,529.5 | 4,373.6 | 5,946.1 | 6,401.8 | |