
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,894.6 | 8,494.9 | 9,165.1 | 10,224.2 | 11,029.5 | 11,088.4 | |
COGS | 1,670.3 | 1,704.7 | 1,797 | 2,405.5 | 3,134.5 | 3,082.6 | |
Gross Profit | 6,224.3 | 6,790.2 | 7,368.1 | 7,818.7 | 7,895 | 8,005.7 | |
Operating Expenses & Income | |||||||
Operating Income | 3,732.2 | 4,150.7 | 4,850 | 5,103.5 | 5,201.3 | 5,986.7 | |
Total Operating Expenses | 2,492.1 | 2,639.6 | 2,518.1 | 2,715.2 | 2,693.7 | 2,019 | |
R&D Expenses | 0 | 0.000001 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 2,492.1 | 2,639.6 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.45) | - | - | - | - | - | |
Interest Income | 13.45 | 104.4 | 53.39 | 92.84 | 145.1 | - | |
Income Tax Expense | 1,136.6 | 1,302.3 | 1,493.7 | 1,550.2 | 1,602.2 | 1,653.8 | |
Net Income | |||||||
Net Income | 2,463.2 | 2,864.6 | 3,262.8 | 3,491 | 3,589.8 | 3,677.9 | |
Supplemental | |||||||
EBIT | 3,732.2 | 4,150.7 | 4,850 | 5,103.5 | 5,274.3 | 5,357.2 | |
EBITDA | 3,813.8 | 4,238.8 | 4,937 | 5,195.1 | 5,363.2 | 5,444.9 | |