
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 432.8 | 431.7 | 444.8 | 497.4 | 432.2 | 867.7 | |
COGS | 112.5 | 113.4 | 121.8 | 136.8 | 130.9 | 186.6 | |
Gross Profit | 320.3 | 318.3 | 323 | 360.6 | 301.4 | 737.5 | |
Operating Expenses & Income | |||||||
Operating Income | 415 | 295.4 | 433.5 | 335.6 | 286.2 | 647.2 | |
Total Operating Expenses | 31.97 | 22.92 | 24.83 | 24.99 | 15.13 | 28.28 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 13.03 | 7.366 | 14.11 | 8.621413 | 7.654 | 17.52 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (54.45) | (90.26) | (124.7) | (123.9) | (117) | (225.9) | |
Interest Income | 54.45 | 90.26 | 124.7 | 123.9 | 117 | 179.9 | |
Income Tax Expense | 118.9 | 104.4 | 11.13 | 22.83 | 4.322 | 37.78 | |
Net Income | |||||||
Net Income | 267.7 | (209.5) | (172.2) | (167.6) | (98.61) | (226.6) | |
Supplemental | |||||||
EBIT | 441 | (2.719) | (36.36) | (20.87) | (20.86) | (430.3) | |
EBITDA | 441.1 | (2.638) | (36.25) | (20.78) | (20.77) | (430.2) | |