

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,381.1 | 7,771.7 | 9,547.1 | 10,905.5 | 11,845 | 11,845 | |
COGS | 2,451.2 | 3,143.5 | 3,685 | 4,349.1 | 4,808.5 | 4,808.5 | |
Gross Profit | 3,930 | 4,628.2 | 5,862.1 | 6,556.3 | 7,036.5 | 7,036.5 | |
Operating Expenses & Income | |||||||
Operating Income | 2,264.9 | 2,755.3 | 3,538.5 | 4,534.5 | 4,723.7 | 4,723.7 | |
Total Operating Expenses | 1,665.1 | 1,872.9 | 2,323.7 | 2,021.9 | 2,312.7 | 2,312.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,331.5 | 1,549 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (68.62) | (80.34) | (88.36) | (115) | (154.1) | (154.1) | |
Interest Income | 1.751 | 0.408 | 1.789 | 5.191 | 19.88 | - | |
Income Tax Expense | 903.9 | 1,006.6 | 1,470.7 | 1,587.5 | 1,761.7 | 1,761.7 | |
Net Income | |||||||
Net Income | 1,284.8 | 1,685.7 | 1,907 | 2,862.9 | 2,888.1 | 2,888.1 | |
Supplemental | |||||||
EBIT | 2,257.3 | 2,772.6 | 3,466 | 4,565.3 | 4,804 | 4,777.1 | |
EBITDA | 2,925.8 | 3,577.8 | 4,395.2 | 5,544.9 | 5,981.8 | 5,955 | |