

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 866.3 | 906 | 1,226.5 | 1,275.5 | 1,395.9 | |
COGS | 73 | 69.26 | 283.9 | 298.5 | 396.7 | |
Gross Profit | 793.3 | 836.7 | 942.6 | 977 | 999.2 | |
Operating Expenses & Income | ||||||
Operating Income | 656.6 | 763.9 | 794.4 | 800.7 | 839.6 | |
Total Operating Expenses | 209.8 | 142 | 432.1 | 474.8 | 556.3 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (146.1) | (145.7) | (286.5) | (330.3) | (261.5) | |
Interest Income | 11.08 | 16.72 | 12.9 | 43.1 | 33.5 | |
Income Tax Expense | 169 | 137.9 | - | - | - | |
Net Income | ||||||
Net Income | 923.6 | 620.7 | (1,418.8) | 68.1 | 738.7 | |
Supplemental | ||||||
EBIT | 691.2 | 818.2 | (1,823.6) | 551.2 | 1,226.2 | |
EBITDA | 1,701.4 | 1,493.8 | (1,750) | 665.9 | 1,370.2 | |