

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 757.9 | 1,264.2 | 1,767.6 | 1,929.5 | - | - | |
COGS | 76.32 | 398.3 | 726.7 | 743.4 | - | - | |
Gross Profit | 681.6 | 865.9 | 1,040.9 | 1,186 | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 340 | 431.7 | 635.5 | 613.4 | - | - | |
Total Operating Expenses | 341.6 | 434.2 | 405.5 | 572.6 | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 217.1 | 267.7 | 305.4 | 360.1 | - | 215.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (52.57) | (374) | (694.2) | (687.7) | (710) | (710) | |
Interest Income | 659.7 | 1,157.1 | 1,655.6 | 1,815.5 | - | 1,457.8 | |
Income Tax Expense | 99.24 | 124.6 | 185.5 | 180.5 | 156.3 | 156.3 | |
Net Income | |||||||
Net Income | 240.7 | 307.2 | 450 | 432.9 | 490.4 | 490.4 | |
Supplemental | |||||||
EBIT | 340 | 431.7 | 635.5 | 613.4 | - | - | |
EBITDA | 364.6 | 455.1 | 662.6 | 642.4 | - | - | |