

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,197.3 | 3,295.2 | 407.9 | 495.6 | 511.1 | |
COGS | 329.4 | 363.4 | 40.27 | 30.06 | 25.06 | |
Gross Profit | 2,867.8 | 2,931.8 | 367.6 | 465.5 | 486 | |
Operating Expenses & Income | ||||||
Operating Income | 1,513.3 | 1,710.2 | 169 | 236.5 | 251 | |
Total Operating Expenses | 1,683.9 | 1,585 | 238.9 | 259.1 | 260.1 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 308.2 | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (11.32) | (8.067353) | (0.18) | (0.558) | (0.307) | |
Interest Income | 0.0672 | 18.22 | 8.075 | 5.899 | 3.497 | |
Income Tax Expense | 326.5 | 383.3 | - | - | - | |
Net Income | ||||||
Net Income | 1,190.2 | 1,324.8 | 136.3 | 174.7 | 201.8 | |
Supplemental | ||||||
EBIT | 1,514 | 1,709.6 | 176.8 | 225.6 | 258.5 | |
EBITDA | 1,678.3 | 1,867.3 | 194 | 247.1 | 288.7 | |