

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,068.8 | 1,456.7 | 1,798.6 | 2,063.1 | 2,066.5 | 2,103.8 | |
COGS | (25.95) | 520.6 | (45.81) | (49.2) | (57.69) | - | |
Gross Profit | 1,094.7 | 936.1 | 1,798.6 | 2,112.3 | 2,124.2 | 2,103.8 | |
Operating Expenses & Income | |||||||
Operating Income | 654 | 908.1 | 1,142.7 | 1,419.6 | 1,158.1 | 1,237.9 | |
Total Operating Expenses | 440.7 | 548.7 | 655.9 | 692.7 | 918.6 | 865.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.8) | (4.61) | (5.011) | (6.37) | (5.543) | - | |
Interest Income | 0.23 | 5.312 | 14.36 | 22.34 | 16.44 | - | |
Income Tax Expense | 42.06 | 63.23 | 77.75 | 194.9 | 184.3 | 188.2 | |
Net Income | |||||||
Net Income | 605.4 | 843.4 | 1,070.9 | 1,244 | 1,062.1 | 1,062.5 | |
Supplemental | |||||||
EBIT | 651.7 | 911.2 | 1,153.6 | 1,445.3 | 1,207.7 | 1,238.7 | |
EBITDA | 730.9 | 1,006.5 | 1,278.3 | 1,587.5 | 1,361.4 | 1,407.2 | |