

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,374.8 | 4,695.7 | 4,487.7 | 2,743.4 | 2,751.5 | 2,426.5 | |
COGS | 1,611.5 | 2,588.2 | 119.1 | 118.2 | 118 | - | |
Gross Profit | 1,763.4 | 2,107.5 | 4,368.7 | 2,625.2 | 2,633.5 | - | |
Operating Expenses & Income | |||||||
Operating Income | 580 | 617.1 | 646 | 738.5 | 746.9 | 701.7 | |
Total Operating Expenses | 2,794.8 | 4,078.6 | 3,841.8 | 2,004.9 | 2,004.5 | 1,724.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 475.3 | 636.2 | 102.6 | 111.3 | 110.5 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (69.9) | (80.74) | (154.5) | (147.6) | (142.8) | (139.8) | |
Interest Income | 9.067916 | 22.15 | 36.84 | 33.1 | 20.19 | 19.83 | |
Income Tax Expense | 132.4 | 174.5 | - | - | - | - | |
Net Income | |||||||
Net Income | 275.4 | 261.3 | 293.9 | 331.6 | 480.6 | 493.3 | |
Supplemental | |||||||
EBIT | 440.3 | 333.4 | - | - | - | - | |
EBITDA | 989.1 | 1,098.9 | - | - | - | - | |