
| 2022 | 2023 | 2024 | 2026 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2,309.8 | 2,695.4 | 2,843.9 | 2,755.6 | 2,743.7 |
COGS | 305.5 | 316.8 | 307.6 | 320.3 | 317.1 |
Gross Profit | 2,004.4 | 2,378.6 | 2,536.3 | 2,435.3 | 2,426.6 |
Operating Expenses & Income | |||||
Operating Income | 1,758.6 | 2,135.1 | 2,300.2 | 2,119.2 | 2,089.8 |
Total Operating Expenses | 551.2 | 560.2 | 543.7 | 636.4 | 653.9 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 38.67 | 33.55 | 41 | 5.488811 | 5.633811 |
Earnings from Continuing Operations | |||||
Interest Expense | (62.61) | (71.27) | (103.9) | (95.22) | (92.16) |
Interest Income | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 1,426.2 | 707.1 | 2,230.3 | 2,658.5 | 2,631.4 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |