
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,084.1 | 2,975.1 | 3,699.6 | 5,098 | 5,383.2 | 8,352.5 | |
COGS | 1,017.9 | 1,005.5 | 50 | - | - | - | |
Gross Profit | 2,265 | 2,975.1 | 3,699.6 | 3,675.6 | 5,383.2 | 6,613 | |
Operating Expenses & Income | |||||||
Operating Income | 241.6 | 2,909.3 | 3,614.6 | 749.4 | 734.4 | 3,373.1 | |
Total Operating Expenses | 2,074.2 | 65.8 | 85 | 101.1 | 4,648.7 | 3,239.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 134.9 | 158.9 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (50.8) | (39.7) | (50) | (53.1) | (66.96) | (101) | |
Interest Income | 88.1 | 119.5 | 96 | 156.2 | 180 | - | |
Income Tax Expense | 1.3 | 21.7 | (86.1) | 58.2 | 128.9 | 129.7 | |
Net Income | |||||||
Net Income | 189.5 | 253.9 | 712 | 627.2 | 605.5 | 980.1 | |
Supplemental | |||||||
EBIT | 240.5 | - | 675.6 | 738.5 | 801.4 | - | |
EBITDA | 298.8 | 60 | 752.7 | 799.2 | 867.3 | - | |