

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,504.3 | 2,432.4 | 2,490.8 | 2,155.4 | 4,472.6 | 7,254.8 | |
COGS | - | - | - | - | (711.9) | - | |
Gross Profit | 2,504.3 | 2,432.4 | 2,490.8 | 2,155.4 | 4,472.6 | 6,319.2 | |
Operating Expenses & Income | |||||||
Operating Income | 900.1 | 777.2 | 1,229.4 | 550 | 936.3 | 2,346.2 | |
Total Operating Expenses | 2,268.8 | 1,901 | 2,544.7 | 1,572.2 | 2,224.5 | 4,125.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 534.6 | 453.9 | 551.5 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20.27) | (22.81) | (25.43) | (33.17) | (39.5) | (69.69) | |
Interest Income | 637.4 | 8.089 | 897.8 | 259.8 | 71.8 | - | |
Income Tax Expense | 186.2 | 225.5 | 81.29 | 216.1 | 240.6 | 481.6 | |
Net Income | |||||||
Net Income | 392.3 | 420.4 | 487.7 | 329.9 | 1,054.7 | 1,517.6 | |
Supplemental | |||||||
EBIT | 598.7 | 663 | 384.9 | 583.2 | 1,299.2 | - | |
EBITDA | 635.2 | 696.5 | 420.3 | 583.2 | 1,339.4 | 2,361.6 | |