

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,096.7 | 1,015.9 | 1,590.7 | 584.1 | 1,720.5 | 2,341.4 | |
COGS | 52.5 | 39.1 | 59.4 | 494.4 | 133.4 | 775 | |
Gross Profit | 1,044.2 | 1,015.9 | 1,051 | 89.7 | 1,587 | 1,566.4 | |
Operating Expenses & Income | |||||||
Operating Income | 757.9 | 614.8 | 1,154.4 | 719.2 | 1,120.7 | 2,407.4 | |
Total Operating Expenses | 286.3 | 307.2 | 376.9 | (629.5) | 466.4 | (331) | |
R&D Expenses | 0.000001 | 0 | - | - | - | - | |
Selling General & Admin Expenses | 235.7 | 307.2 | 336.9 | 274 | 313.6 | 37 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.7) | (333.1) | (460.6) | (494.4) | (406.2) | (689.2) | |
Interest Income | 54.9 | 403.9 | 539.7 | 584.1 | 488.5 | - | |
Income Tax Expense | 221.8 | 129.9 | 207.3 | 216.6 | 220.8 | 441.7 | |
Net Income | |||||||
Net Income | 508.5 | 317.3 | 474.2 | 502.6 | 474.3 | 985.8 | |
Supplemental | |||||||
EBIT | 744.1 | 780.3 | 1,142.1 | 1,213.6 | 1,101.3 | 2,366.2 | |
EBITDA | 796.6 | 819.4 | 1,180.5 | 1,264.9 | 1,168 | 2,483.1 | |