

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,722.9 | 10,318.3 | 10,713.4 | 10,203.5 | 10,490.6 | 11,049.6 | |
COGS | 56.06 | 89.41 | 41.01 | 57.4 | 155.5 | 157.2 | |
Gross Profit | 8,666.8 | 10,228.9 | 10,672.3 | 10,146.1 | 10,335 | 10,903.7 | |
Operating Expenses & Income | |||||||
Operating Income | 2,706.7 | 3,586.4 | 4,256.3 | 3,065.2 | 3,049.7 | 3,481.8 | |
Total Operating Expenses | 5,960.1 | 6,642.4 | 6,416 | 7,081.2 | 7,285.3 | 7,399.8 | |
R&D Expenses | 0 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 5,960.1 | 6,642.4 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.312) | (0.926) | - | - | - | - | |
Interest Income | 7.804 | 3.376 | - | - | - | - | |
Income Tax Expense | 863.5 | 1,177.9 | 1,329.6 | 840.9 | 1,031.3 | 1,211.3 | |
Net Income | |||||||
Net Income | 1,840.2 | 2,407.6 | 2,925.4 | 2,229.5 | 2,060.6 | 2,321.6 | |
Supplemental | |||||||
EBIT | 2,708.4 | 3,586.4 | 4,256.6 | 3,065.2 | 3,092 | 3,518.9 | |
EBITDA | 2,761 | 3,636.1 | 4,302.2 | 3,116.6 | 3,137.6 | 3,566.1 | |