

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,090.2 | 9,288.6 | 10,334.1 | 13,620.2 | 16,610.1 | 16,610.1 | |
COGS | 2,070.5 | 2,311.7 | 2,770.9 | 3,438 | 4,246.3 | 4,246.3 | |
Gross Profit | 7,019.7 | 6,976.9 | 7,563.2 | 10,182.2 | 12,363.7 | 12,363.7 | |
Operating Expenses & Income | |||||||
Operating Income | 2,194.4 | 2,417.3 | 2,272.2 | 3,222.2 | 3,456.4 | 3,456.4 | |
Total Operating Expenses | 4,825.3 | 4,559.6 | 5,291 | 6,960 | 8,907.3 | 8,907.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 66 | 65 | 66 | 67 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.227) | (0.197) | (0.208) | (0.416) | (1.267) | (1.267) | |
Interest Income | 0.061 | 0.122 | 0.089 | 5.858 | 24.42 | - | |
Income Tax Expense | 812.1 | 910.4 | 832 | 1,216.8 | 1,196.3 | 1,196.3 | |
Net Income | |||||||
Net Income | 1,389.7 | 1,506.3 | 1,403.3 | 2,019.6 | 2,316.4 | 2,316.4 | |
Supplemental | |||||||
EBIT | 2,194.4 | 2,417.3 | 2,272.2 | 3,222.2 | 3,456.4 | 3,456.4 | |
EBITDA | 2,220.4 | 2,444.9 | 2,300.3 | 3,255.8 | 3,578.7 | 3,547.1 | |