

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 689.8 | 795.7 | 1,656.7 | 2,033.5 | 2,191.3 | 1,737.3 | |
COGS | 186.6 | 224.8 | 492.5 | 963.6 | 609.9 | 668.6 | |
Gross Profit | 503.1 | 570.9 | 1,164.2 | 1,069.8 | 1,581.4 | 1,068.7 | |
Operating Expenses & Income | |||||||
Operating Income | 444.7 | 441.4 | 926.8 | 631.8 | 715 | 701.9 | |
Total Operating Expenses | 58.49 | 129.4 | 237.4 | 438.1 | 866.4 | 557.1 | |
R&D Expenses | - | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 44.07 | 86.27 | 177.8 | 251 | 763.1 | 349.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (76.95) | (208.9) | (501.1) | (535.9) | (489) | (553.2) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 38.57 | 42.78 | 60.42 | 28.43 | 72.64 | 53.34 | |
Net Income | |||||||
Net Income | 227.5 | 205.1 | 375.5 | 84.65 | 153.3 | 154.6 | |
Supplemental | |||||||
EBIT | 440.6 | 444.9 | 936.5 | 648.8 | 715 | 779.5 | |
EBITDA | 444.1 | 450 | 951.1 | 666 | 749.6 | 817.8 | |