
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 732.4 | 750.2 | 840.1 | 897.7 | 1,221.6 | 1,280 |
COGS | - | - | - | - | 209.6 | 208.9 |
Gross Profit | - | - | - | - | 1,012 | 1,071.1 |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | 506.6 | 556.7 |
Total Operating Expenses | - | - | - | - | 505.5 | 514.4 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 283 | 274.3 | 296.2 | 301.1 | 298.1 | 348.6 |
Earnings from Continuing Operations | ||||||
Interest Expense | (21.09) | (52.93) | (167.5) | (217.7) | (200.3) | (195.8) |
Interest Income | 516.9 | 608.7 | 800.7 | 905 | 989.9 | 513.3 |
Income Tax Expense | - | - | - | - | 115.7 | 127.2 |
Net Income | ||||||
Net Income | 246.8 | 258.2 | 273.7 | 305.8 | 390.9 | 429.6 |
Supplemental | ||||||
EBIT | - | - | - | - | 506.6 | - |
EBITDA | - | - | - | - | 526.6 | 614.4 |