
| 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 9,288.6 | 10,334.1 | 13,620.2 | 16,610.1 |
COGS | 2,290.4 | 2,749.4 | 3,414.1 | 4,246.3 |
Gross Profit | 6,998.2 | 7,584.7 | 10,206.1 | 12,363.7 |
Operating Expenses & Income | ||||
Operating Income | 2,417.3 | 2,272.2 | 3,222.2 | 3,456.4 |
Total Operating Expenses | 6,871.3 | 8,061.9 | 10,398 | 13,153.7 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - |
Earnings from Continuing Operations | ||||
Interest Expense | (0.197) | (0.208) | (0.416) | (1.267) |
Interest Income | 0.075 | 0.089 | 5.858 | 24.42 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 1,506.3 | 1,403.3 | 2,019.6 | 2,316.4 |
Supplemental | ||||
EBIT | - | - | - | - |
EBITDA | - | - | - | - |