

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 610 | 812.3 | 887.7 | 1,692.4 | 1,758.1 | 1,761.5 | |
COGS | - | - | - | 783.8 | 814.6 | 761.2 | |
Gross Profit | 610 | 812.3 | 887.7 | 908.6 | 943.5 | 1,000.3 | |
Operating Expenses & Income | |||||||
Operating Income | 163.1 | 329.9 | 346.3 | 244.4 | 284.9 | 297 | |
Total Operating Expenses | 446.9 | 482.4 | 541.4 | 664.2 | 658.6 | 703.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 23.6 | 21.8 | 23.9 | 30.7 | 343.5 | 89.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (174.5) | (311.5) | (639.2) | (783.8) | (762.2) | (742.1) | |
Interest Income | 628.7 | 906.7 | 1,370.9 | 1,487.4 | 1,466.1 | 1,436.9 | |
Income Tax Expense | 78.1 | 87.2 | 76.3 | 83.6 | 81.5 | 90 | |
Net Income | |||||||
Net Income | 143.9 | 163.4 | 134.6 | 154.6 | 194.6 | 200.1 | |
Supplemental | |||||||
EBIT | - | - | - | 244.4 | 284.9 | 297 | |
EBITDA | - | - | - | 333.8 | 389.4 | 404.1 | |