

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 939.6 | 1,456.7 | 1,752.8 | 2,063.1 | 2,066.5 | 2,525.7 | |
COGS | (22.82) | 520.6 | (45.81) | (49.2) | (57.69) | 872.5 | |
Gross Profit | 962.4 | 936.1 | 1,798.6 | 2,112.3 | 2,124.2 | 1,653.2 | |
Operating Expenses & Income | |||||||
Operating Income | 574.9 | 908.1 | 1,142.7 | 1,419.6 | 1,205.6 | 1,160.1 | |
Total Operating Expenses | 387.4 | 548.7 | 655.9 | 692.7 | 918.6 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.46148) | (5.255303) | (5.011) | (6.853964) | (5.543) | (1.801522) | |
Interest Income | 0.202193 | 5.312 | 14.36 | 22.34 | 16.44 | - | |
Income Tax Expense | 36.97 | 63.23 | 77.75 | 194.9 | 184.3 | 185.1 | |
Net Income | |||||||
Net Income | 532.2 | 843.4 | 1,070.9 | 1,244 | 1,062.1 | 1,036.8 | |
Supplemental | |||||||
EBIT | 571.7 | 911.2 | 1,142.7 | 1,445.3 | 1,205.6 | - | |
EBITDA | 642.6 | 1,011.6 | 1,267.4 | 1,587.5 | 1,368.8 | 1,287.3 | |