
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,547.7 | 2,221.7 | 1,816.2 | 2,686.6 | 2,687 | 2,544.5 | |
COGS | 297.6 | 416.5 | 229.6 | 366.8 | 1,781.3 | 1,493.4 | |
Gross Profit | 1,250.1 | 1,805.2 | 2,061.6 | 2,319.8 | 905.7 | 1,051.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,012 | 1,318.5 | 791.1 | 110.4 | 903.7 | 945.8 | |
Total Operating Expenses | 107.6 | 304.5 | 626.3 | 2,209.5 | 1.99925 | 105.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (250.9) | (416.5) | (386.8) | (429.2) | (391.6) | (139.8) | |
Interest Income | 10.99 | 50.67 | 96.31 | 120.2 | 111.1 | - | |
Income Tax Expense | 78.97 | 132.9 | 92.18 | 21.5 | 167.9 | 103.2 | |
Net Income | |||||||
Net Income | 576.2 | 575.6 | 279.5 | (556.2) | 215.9 | 305.1 | |
Supplemental | |||||||
EBIT | 889.6 | 1,034.5 | 197.1 | 47.28 | 829.5 | 607.9 | |
EBITDA | 1,440.3 | 1,708.9 | 851.4 | 1,476 | 1,777.5 | 1,636.7 | |