

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,003.6 | 1,028.5 | 1,154.8 | 1,139.9 | 1,395.9 | 2,424.6 | |
COGS | - | - | 23.4 | (10.5) | 250.3 | - | |
Gross Profit | 1,003.6 | 1,028.5 | 1,131.4 | 1,150.4 | 1,145.6 | 2,892.7 | |
Operating Expenses & Income | |||||||
Operating Income | 441.2 | 512.3 | 693.9 | 511 | 503.6 | 933 | |
Total Operating Expenses | 570 | 590.7 | 1,149.9 | 623.9 | 642 | 838 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 84.6 | 86.6 | 89.9 | 81.2 | 1.9 | 194.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (32.4) | (63.4) | (376) | (464.5) | (250.3) | (108.3) | |
Interest Income | 546.2 | 525 | 972.8 | 1,019.5 | 779.3 | - | |
Income Tax Expense | 62.5 | 60.6 | 74.2 | 74.9 | 73.9 | 130.5 | |
Net Income | |||||||
Net Income | 378.7 | 388.3 | 469.2 | 440.6 | 429.7 | 763 | |
Supplemental | |||||||
EBIT | 445.2 | 452.5 | 544 | 515.9 | 503.6 | - | |
EBITDA | 513.2 | 518.9 | 620 | 597.8 | 585.3 | 1,091.6 | |