

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,469.8 | 2,380.7 | 1,924.1 | 1,850.7 | 1,982.2 | |
COGS | 1,129.3 | 1,055 | 940.4 | 910.8 | 969.7 | |
Gross Profit | 1,340.5 | 1,325.7 | 983.6 | 939.9 | 1,012.6 | |
Operating Expenses & Income | ||||||
Operating Income | 546.8 | 614.1 | 319.8 | 303.6 | 294.7 | |
Total Operating Expenses | 1,923 | 1,766.5 | 1,604.2 | 1,547.1 | 1,687.5 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | - | - | |
Interest Income | 2.18 | 2.527 | 9.108 | 7.418 | 9.587 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | 402.8 | 458.8 | 237.5 | 248 | 248.7 | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | 710.1 | 807.3 | - | - | - | |