
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,038.6 | 1,141.4 | 1,487.9 | 1,632.9 | 1,665.6 | 1,695.9 | |
COGS | 12.42 | 164.6 | 588 | 587.9 | 527.8 | 513.1 | |
Gross Profit | 1,026.2 | 976.9 | 899.9 | 1,045 | 1,137.7 | 1,182.8 | |
Operating Expenses & Income | |||||||
Operating Income | 496.1 | 453.1 | 356.9 | 475.9 | 533.8 | 484.9 | |
Total Operating Expenses | 530.1 | 523.8 | 542.9 | 569.1 | 604 | 697.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 343.4 | 327.8 | 347.1 | 363.1 | 393.8 | 430.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (47.78) | (92.86) | (445.4) | (529.1) | (457.6) | (450.3) | |
Interest Income | 703.1 | 893.9 | 1,221.9 | 1,378.3 | 1,394.5 | 1,430.5 | |
Income Tax Expense | 119.2 | 106.6 | 87.83 | 117.2 | 121.6 | 108.6 | |
Net Income | |||||||
Net Income | 376.9 | 346.5 | 269.1 | 358.7 | 412.2 | 376.3 | |
Supplemental | |||||||
EBIT | 496.1 | 453.1 | 356.9 | 475.9 | 533.8 | 484.9 | |
EBITDA | 544 | 506.7 | 402.9 | 522.6 | 572.2 | 536.5 | |