

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,034.5 | 3,552 | 2,232.8 | 2,346.3 | 2,435 | 2,561.8 | |
COGS | 309.5 | 392.2 | 211.7 | - | - | - | |
Gross Profit | 2,725 | 3,159.7 | 2,021 | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 1,116.9 | 1,507.8 | 723.1 | 835.1 | 785.5 | 877.5 | |
Total Operating Expenses | 1,917.6 | 2,044.2 | 1,509.7 | 1,511.2 | 1,649.5 | 1,684.3 | |
R&D Expenses | 112.6 | 113.5 | 114.2 | 63.11 | 63.93 | 65.36 | |
Selling General & Admin Expenses | 98.12 | 121.8 | 115.2 | 113.1 | 118.7 | 125.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (454.4) | (447.5) | (343.2) | (348.1) | (318) | (311.3) | |
Interest Income | 22.08 | 35.2 | 72.42 | 81.77 | 62.15 | 57.81 | |
Income Tax Expense | 222.3 | 441.9 | - | - | - | - | |
Net Income | |||||||
Net Income | 274.8 | 1,200.6 | (175.2) | 271.8 | (163.2) | (140.6) | |
Supplemental | |||||||
EBIT | 1,128.1 | 1,509.1 | - | - | - | - | |
EBITDA | 1,990 | 3,181.4 | - | - | - | - | |