
| 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,135 | 1,191.1 | 1,192.4 | 1,191.2 | 1,190.5 | |
COGS | 29.46 | 72.46 | 95.68 | 91.94 | 128.8 | |
Gross Profit | 348.9 | 1,118.6 | 1,096.7 | 1,099.2 | 1,061.7 | |
Operating Expenses & Income | ||||||
Operating Income | 346.2 | 1,094.1 | 1,095.2 | 1,090.9 | 1,091.3 | |
Total Operating Expenses | 23.15 | 1.106857 | 1.514308 | 8.370173 | (29.56) | |
R&D Expenses | 0.000001 | 0 | - | - | - | |
Selling General & Admin Expenses | 23.15 | 24.48 | 1.514308 | 1.09582 | 0.99782 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (64.91) | (257.1) | (244.9) | (204.8) | (197.5) | |
Interest Income | - | 1.248664 | 1.747675 | 1.281127 | 0.769127 | |
Income Tax Expense | 346.2 | 282 | - | - | - | |
Net Income | ||||||
Net Income | 281.3 | 544.7 | 842.4 | 882.7 | 894.3 | |
Supplemental | ||||||
EBIT | 1,387.6 | 1,094.1 | 1,087.3 | - | - | |
EBITDA | 346.2 | 1,091.7 | 1,087.4 | 1,087.5 | 1,114.9 | |