

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 849.8 | 997.9 | 1,019.6 | 1,275.5 | 1,062.9 | 2,378.4 | |
COGS | 230 | 287.6 | 193 | 298.5 | 135.3 | 479.5 | |
Gross Profit | 702.3 | 837.7 | 826.6 | 977 | 927.6 | 1,831.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,300.7 | 756.4 | (1,685.2) | 475.2 | 784.7 | 1,720.1 | |
Total Operating Expenses | 117 | 118.5 | 2,627.8 | 501.8 | 142.8 | 336.5 | |
R&D Expenses | 0.000001 | 0.000001 | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (140.4) | (147.6) | (286.5) | (330.3) | (338) | (596.1) | |
Interest Income | 9.740428 | 15.62 | 0.4 | 43.1 | 33.5 | - | |
Income Tax Expense | 148.6 | 128.8 | (207.3) | 23.5 | (195) | (112.3) | |
Net Income | |||||||
Net Income | 811.9 | 579.8 | (1,418.8) | 68.1 | 738.4 | 1,072.5 | |
Supplemental | |||||||
EBIT | 607.6 | 764.7 | 899.2 | 551.2 | 1,302.3 | 2,143.5 | |
EBITDA | 673.7 | 819.7 | 973.7 | 1,698.2 | 1,447.8 | 2,421.4 | |