
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,552.8 | 988 | 1,131.6 | 1,393.9 | 1,051.3 | 1,090.1 | |
COGS | 7.251 | 4.672 | 7.436 | 10.13 | 7.622 | 8.503 | |
Gross Profit | 1,545.5 | 983.3 | 1,124.2 | 1,383.7 | 1,043.7 | 1,081.6 | |
Operating Expenses & Income | |||||||
Operating Income | 929.3 | 645.2 | 589.7 | 889.2 | 480.2 | 534.8 | |
Total Operating Expenses | 623.4 | 342.8 | 542 | 504.6 | 571.1 | 555.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.569) | (45.89) | (63.81) | (71.51) | (80.71) | (87.25) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 110 | 75.01 | - | - | - | - | |
Net Income | |||||||
Net Income | 1,411.5 | (264.7) | 625.6 | 437.9 | 683 | 450.5 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 1,693.4 | (112.1) | - | - | - | - | |