
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,510.6 | 3,831.5 | 4,816.8 | 4,186.4 | 5,030.3 | 5,825.1 | |
COGS | 18.23 | 17.11 | 20.22 | 15.58 | 313.4 | 288.6 | |
Gross Profit | 4,492.4 | 3,814.4 | 4,796.6 | 4,170.8 | 4,716.9 | 5,536.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,422 | 884.1 | 1,476 | 986.4 | 1,523.3 | 2,084.7 | |
Total Operating Expenses | 3,070.4 | 2,930.3 | 3,320.6 | 3,184.4 | 3,193.7 | 3,419 | |
R&D Expenses | 0 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 83.86 | 75.94 | 80.94 | 88.38 | 448.1 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 24.53 | 22.46 | - | - | - | - | |
Income Tax Expense | 504.3 | 299.8 | 481 | 332.2 | 501.3 | 683.5 | |
Net Income | |||||||
Net Income | 941.4 | 608.1 | 1,009.8 | 760.7 | 1,055.5 | 1,447.5 | |
Supplemental | |||||||
EBIT | 1,422 | 884.1 | 1,476 | 986.4 | 1,556.8 | 2,117.9 | |
EBITDA | 1,546.6 | 1,038.2 | 1,622.2 | 1,125.4 | 1,697 | 2,260 | |