
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,455.9 | 1,619.5 | 3,926.9 | 4,229.5 | 3,198 | 3,198 | |
COGS | 485.7 | 416.8 | 401.5 | 472 | 424.3 | 424.3 | |
Gross Profit | 3,970.2 | 1,202.7 | 3,525.4 | 3,757.4 | 2,773.7 | 2,773.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,714.7 | (291.6) | 1,592.2 | 1,674.9 | 716.1 | 716.1 | |
Total Operating Expenses | 2,741.2 | 1,911.1 | 2,334.7 | 2,554.6 | 2,481.9 | 2,481.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (61.73) | (96.73) | (210.1) | (260.7) | (320.9) | (320.9) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 178.2 | 180.4 | - | - | - | - | |
Net Income | |||||||
Net Income | 1,385.9 | (148.7) | 999.8 | 1,092.5 | 1,362.7 | 1,362.7 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 1,721 | 225.7 | - | - | - | - | |