

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,147.1 | 2,350.5 | 3,661.9 | 4,369.2 | 5,541.9 | 6,150.2 | |
COGS | 419.3 | 447.5 | 474.7 | 494.3 | - | - | |
Gross Profit | 2,727.8 | 1,903 | 3,187.2 | 3,874.9 | 5,541.9 | 6,150.2 | |
Operating Expenses & Income | |||||||
Operating Income | (108.8) | 194.6 | 129.1 | 225.4 | 6,466.5 | 6,497.8 | |
Total Operating Expenses | 2,836.6 | 1,708.4 | 3,058.1 | 3,649.5 | (924.7) | (347.5) | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 42.57 | 51.49 | 45.79 | 51.87 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (42.92) | (38.14) | (60.77) | (68.49) | (51.74) | (207.5) | |
Interest Income | 115.7 | 223 | 256.9 | 227 | 0.193 | 66.06 | |
Income Tax Expense | 5.176 | 27.88 | 44.15 | 81.28 | 200.3 | 206.7 | |
Net Income | |||||||
Net Income | (114.1) | 166.7 | 84.91 | 144.4 | 426.1 | 450.8 | |
Supplemental | |||||||
EBIT | (65.92) | 232.7 | 189.9 | 293.9 | 678.1 | 657.3 | |
EBITDA | 1.622 | 312.6 | 283.4 | 389.6 | 777.7 | 755.9 | |