
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 508.1 | 503.7 | 886.6 | 635.1 | 764.5 | 781.9 | |
COGS | - | - | - | - | 155.4 | - | |
Gross Profit | 508.1 | 503.7 | 886.6 | - | 609.1 | - | |
Operating Expenses & Income | |||||||
Operating Income | 317.3 | 240.9 | (1.856) | - | 355.9 | - | |
Total Operating Expenses | 347.6 | 349.2 | 225.8 | - | 253.2 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 79.01 | 88.39 | 102.1 | 117.1 | 123.3 | 138.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.4) | (34.37) | (33.45) | (186.3) | (155.4) | (147.2) | |
Interest Income | 288 | 308.8 | 520.8 | 628.6 | 543.5 | 399.1 | |
Income Tax Expense | 44.95 | 42.17 | 71.8 | - | 67.56 | 45.15 | |
Net Income | |||||||
Net Income | 193.4 | 164.4 | 307.5 | 310.4 | 288.3 | 283.3 | |
Supplemental | |||||||
EBIT | - | - | - | - | 355.9 | - | |
EBITDA | - | - | - | - | 365.8 | - | |