

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 844.6 | 895.1 | 1,367.4 | 1,360.9 | 1,414.6 | 1,490.5 | |
COGS | 123.2 | 321.7 | 70.56 | 746.9 | 684.7 | 656.5 | |
Gross Profit | 721.4 | 573.4 | 1,367.4 | 614 | 729.8 | 834 | |
Operating Expenses & Income | |||||||
Operating Income | 441.2 | 291.3 | 330.7 | 224.4 | 310.8 | 365.7 | |
Total Operating Expenses | 280.2 | 282.1 | 3.095 | 389.7 | 419.1 | 468.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 118.3 | 121.2 | 134.2 | 217.5 | 221.2 | 279.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (95.81) | (261.7) | (679.9) | (673.4) | (609.1) | (606.6) | |
Interest Income | 780.9 | 885.4 | 1,291.1 | 1,327.8 | 1,359.6 | 1,397.6 | |
Income Tax Expense | 86.94 | 63.26 | 80.6 | 42.9 | 64.34 | 85.95 | |
Net Income | |||||||
Net Income | 314.6 | 228 | 250.1 | 181.5 | 224.1 | 291.4 | |
Supplemental | |||||||
EBIT | 441.2 | 291.3 | 330.7 | 224.4 | 310.8 | 399.7 | |
EBITDA | 462.9 | 318.5 | 362.1 | 257.9 | 351.6 | 440.3 | |