

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,906.8 | 2,271 | 3,300 | 3,572 | 3,227.8 | 2,772.7 | |
COGS | 131 | 152 | 522 | 696 | 551.8 | 431.7 | |
Gross Profit | 1,775.8 | 2,119 | 2,778 | 2,876 | 2,676 | 2,652.8 | |
Operating Expenses & Income | |||||||
Operating Income | 702.4 | 1,155 | 1,479 | 1,517 | 1,548 | 1,503.4 | |
Total Operating Expenses | 1,073.4 | 964 | 1,299 | 1,359 | 1,128.6 | 1,146.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 134.5 | 166 | 208 | 214 | 245 | 579.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (131) | (152) | (522) | (696) | (469.8) | (439.2) | |
Interest Income | 1,065.5 | 1,521 | 2,263 | 2,356 | 2,136 | 1,810 | |
Income Tax Expense | 13.19 | 263 | 370 | 356 | 384.9 | 362.3 | |
Net Income | |||||||
Net Income | 762.2 | 1,120 | 1,106 | 1,158 | 1,160 | 1,120.9 | |
Supplemental | |||||||
EBIT | 702.4 | 1,155 | 1,479 | 1,517 | 1,548 | - | |
EBITDA | 845.7 | 1,327 | 1,667 | 1,703 | 1,755 | 1,664.9 | |