

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,519.7 | 3,003.8 | 3,061 | 3,256.1 | 3,058.4 | |
COGS | 1,082.8 | 1,118 | 1,178.7 | 1,209.9 | 1,083.4 | |
Gross Profit | 1,436.9 | 1,885.8 | 1,882.3 | 2,046.2 | 1,975 | |
Operating Expenses & Income | ||||||
Operating Income | 1,223.3 | 1,643 | 1,651.1 | 1,843 | 1,777.3 | |
Total Operating Expenses | 1,296.4 | 1,360.8 | 1,409.9 | 1,413.1 | 1,281.1 | |
R&D Expenses | 0.1 | - | - | - | - | |
Selling General & Admin Expenses | 212.1 | 210.4 | 199.3 | 179.6 | 171.2 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (677.8) | (719.4) | (994.6) | (1,108.2) | (828.7) | |
Interest Income | 209.3 | 237.7 | 472.9 | 572.1 | 348.6 | |
Income Tax Expense | (32.9) | 62.7 | - | - | - | |
Net Income | ||||||
Net Income | (972.1) | 178.2 | (1,629.1) | 146.2 | 1,268.2 | |
Supplemental | ||||||
EBIT | 652.9 | 1,591.2 | - | - | - | |
EBITDA | (337) | 1,103 | - | - | - | |