
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 407.4 | 589.1 | 680.1 | 870.7 | 972.4 | - |
COGS | 73.7 | 124.2 | 122.4 | 188.8 | 193.4 | - |
Gross Profit | 333.7 | 464.9 | 557.7 | 681.9 | 779 | 820.4 |
Operating Expenses & Income | ||||||
Operating Income | 268.9 | 344.8 | 441.5 | 572 | 655.9 | 685.8 |
Total Operating Expenses | 138.4 | 244.3 | 238.6 | 298.7 | 316.5 | - |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 14.12 | 36.4 | 25.5 | 24.4 | 32.4 | - |
Earnings from Continuing Operations | ||||||
Interest Expense | (57.36) | (80.6) | (130.7) | (247.4) | (284.7) | (191.9) |
Interest Income | 1.993 | 4.2 | 17.2 | 36.7 | 26.9 | 13.8 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 1,025.9 | 766.6 | 922.6 | 1,081.4 | 1,081.8 | - |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |