

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,162.9 | 10,960.9 | 13,220.9 | 17,267.9 | 21,574.7 | 22,659.2 | |
COGS | 2,095.5 | 2,649.8 | 3,497 | 5,450.8 | 7,404.8 | 7,734.1 | |
Gross Profit | 7,067.4 | 8,311.1 | 9,723.9 | 11,817.1 | 14,169.9 | 14,925.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,971.2 | 2,465 | 2,606.9 | 3,089 | 3,624.1 | 3,552.1 | |
Total Operating Expenses | 5,096.2 | 5,846.1 | 7,117.3 | 8,714.6 | 10,545.9 | 11,268.1 | |
R&D Expenses | 0 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 5,096.2 | 5,846.1 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (27.38) | (20.21) | (15.65) | (25.14) | (63.37) | (35.2) | |
Interest Income | 0.018 | 18.91 | 0.024 | 2.236 | 9.054 | - | |
Income Tax Expense | 605.1 | 795 | 777.3 | 974.7 | 1,116.6 | 1,186.4 | |
Net Income | |||||||
Net Income | 1,340.2 | 1,667.4 | 1,789.7 | 2,089.1 | 2,470.9 | 2,331.5 | |
Supplemental | |||||||
EBIT | 1,972.4 | 2,458.2 | 2,582.6 | 3,089 | 3,650.9 | 3,577.9 | |
EBITDA | 2,147.5 | 2,641.7 | 2,772.1 | 3,351.3 | 4,095.9 | 4,092.7 | |