
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 358.1 | 589.1 | 673.8 | 870.7 | 969.8 | 1,035.9 | |
COGS | 64.79 | 124.2 | 119.8 | 188.8 | 210.1 | 229.2 | |
Gross Profit | 293.3 | 464.9 | 554 | 681.9 | 759.7 | 806.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,162.6 | 1,066 | 493.6 | 571.9 | 657.1 | 718.9 | |
Total Operating Expenses | 869.3 | 601.1 | 60.4 | 110 | 102.7 | 87.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 10.26 | 20.82 | 55 | 18.9 | 23.4 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (50.43) | (80.99) | (130.7) | (247.4) | (326.9) | (319.2) | |
Interest Income | 1.752046 | 4.235 | 17.2 | 36.7 | 26.9 | 13.8 | |
Income Tax Expense | 220.4 | 190.7 | 289.5 | 248.7 | 283.6 | 163.7 | |
Net Income | |||||||
Net Income | 901.9 | 766.6 | 922.6 | 1,081.4 | 1,081.4 | 557.4 | |
Supplemental | |||||||
EBIT | 1,066.4 | 1,031.4 | 446.8 | 1,577.5 | 1,691.9 | 842.5 | |
EBITDA | 1,171.5 | 1,043.8 | 461.2 | 1,592.8 | 1,706.1 | 855.8 | |