
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,842.8 | 1,435.6 | 1,588 | 1,950.1 | 2,410.5 | 2,489.8 |
COGS | 538.1 | 500 | 554.5 | 420 | 505 | 520.7 |
Gross Profit | 1,304.7 | 935.5 | 1,033.5 | 1,530.1 | 1,905.4 | 1,969.1 |
Operating Expenses & Income | ||||||
Operating Income | 687.5 | 252 | 233.4 | 337.3 | 383.7 | 394.8 |
Total Operating Expenses | 1,155.3 | 1,183.5 | 1,354.6 | 1,612.9 | 2,026.8 | 2,095 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - | - |
Earnings from Continuing Operations | ||||||
Interest Expense | (23.3) | (32.81) | (54.2) | (57.37) | (68.86) | (69.35) |
Interest Income | 0.304 | 0.974 | 2.01 | 8.941 | 3.233 | 4.166 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 557.8 | 167.4 | 123.4 | 223.3 | 251.6 | 261.3 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |