

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,376.3 | 1,629.6 | 2,130.9 | 2,360.1 | 2,530.5 | 2,293.1 | |
COGS | 165.8 | 178.3 | 301.5 | 283.6 | 317.3 | 85.33 | |
Gross Profit | 1,210.5 | 1,451.2 | 1,829.4 | 2,076.5 | 2,213.2 | 2,207.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,037.6 | 1,233.1 | 1,644 | 1,779.2 | 1,859.1 | 1,830.6 | |
Total Operating Expenses | 338.8 | 396.5 | 486.9 | 580.9 | 671.4 | 462.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 79.8 | 88.81 | 36.08 | 33.26 | 38.04 | 26.81 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (842.2) | (1,126.6) | (1,500.6) | (1,543.9) | (1,412.4) | (1,170.5) | |
Interest Income | 5.188 | 20.14 | 43.74 | 72.33 | 36.69 | 37.68 | |
Income Tax Expense | 13.3 | 6.607 | - | - | - | - | |
Net Income | |||||||
Net Income | 985.9 | 1,563.1 | 1,467.9 | 1,747.9 | 1,863.4 | 2,063.8 | |
Supplemental | |||||||
EBIT | 1,038.7 | 1,086.7 | - | - | - | - | |
EBITDA | 1,797.9 | 2,718.4 | - | - | - | - | |