

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,875.8 | 2,093.1 | 2,364.3 | 3,159.5 | 3,617.5 | 3,617.5 | |
COGS | 862.2 | 967.7 | 1,303.4 | 1,614.6 | 1,718 | 1,718 | |
Gross Profit | 1,013.7 | 1,125.4 | 1,060.9 | 1,544.8 | 1,899.5 | 1,899.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,013.7 | 1,125.4 | 1,060.9 | 1,544.8 | 1,899.5 | 1,899.5 | |
Total Operating Expenses | 0.291 | 0.001 | 0.001 | - | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 722 | 806 | 966 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.035) | - | - | - | - | - | |
Interest Income | 0.035 | 0.04 | 99.07 | - | - | - | |
Income Tax Expense | 325.6 | 365.9 | 373.8 | 578.9 | 696.3 | 696.3 | |
Net Income | |||||||
Net Income | 686.4 | 759.9 | 808 | 1,170.4 | 1,436.2 | 1,436.2 | |
Supplemental | |||||||
EBIT | 1,013.7 | 1,125.8 | 1,060.7 | 1,749.3 | 1,899.5 | 1,955.3 | |
EBITDA | 1,058.9 | 1,157.9 | 1,092 | 1,772 | 1,938.1 | 1,994 | |