

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 795.9 | 782.2 | 3,053 | 3,344.5 | 3,113.9 | 3,037.4 | |
COGS | - | - | - | 2,196.1 | 1,888.8 | 2,060.6 | |
Gross Profit | 795.9 | 782.2 | 3,053 | 1,148.4 | 1,225.1 | 976.8 | |
Operating Expenses & Income | |||||||
Operating Income | 483.3 | 1,249.1 | 434.1 | 554.3 | 371.5 | 16.68 | |
Total Operating Expenses | (312.6) | 466.9 | 217.6 | 594.1 | 853.6 | 960.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 159.6 | 183.6 | 185.2 | 272.3 | 326.8 | 342.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (649.5) | (880.6) | (536.4) | (2,089.1) | (1,751.4) | (1,618.4) | |
Interest Income | 1,370.8 | 1,614 | - | 3,139.5 | 2,933 | 2,858 | |
Income Tax Expense | 121.2 | 98.28 | 156.6 | 152.7 | 104.9 | 16.12 | |
Net Income | |||||||
Net Income | 362.1 | 270.2 | 445.9 | 400.6 | 265.3 | (0.935324) | |
Supplemental | |||||||
EBIT | 483.3 | 1,249.1 | - | 554.3 | 371.5 | - | |
EBITDA | 523.7 | 1,295.9 | 46.99 | 614.4 | 439.4 | 65.85 | |