

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 14,190.3 | 13,317.5 | 8,934.2 | 9,619.2 | 10,841.4 | |
COGS | 2,437.6 | 2,086.2 | 1,451.6 | 1,561.9 | 1,790.1 | |
Gross Profit | 11,752.7 | 11,231.3 | 7,482.6 | 8,057.3 | 9,051.3 | |
Operating Expenses & Income | ||||||
Operating Income | 3,277.1 | 1,659.9 | 816.5 | 905.1 | 977.9 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 5,902.6 | 6,660.2 | 4,375.1 | 4,695.3 | 5,589.9 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (121.3) | (141.9) | (151.3) | (118.5) | (128) | |
Interest Income | 2.447565 | 22.2 | 24.76 | 21.75 | 14.96 | |
Income Tax Expense | 853.4 | 364 | - | - | - | |
Net Income | ||||||
Net Income | 2,219 | 1,116.7 | 511.1 | 513.6 | 608.3 | |
Supplemental | ||||||
EBIT | 3,277.1 | 1,661.4 | 882 | 869.4 | 952.5 | |
EBITDA | 4,303.3 | 2,805.9 | 1,659.3 | 1,684.8 | 1,821.6 | |