
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 704.4 | 833.3 | 1,146.9 | 1,292.6 | 1,357.1 | 1,377 | |
COGS | - | - | (262.7) | - | - | - | |
Gross Profit | 704.4 | 833.3 | 1,409.6 | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 249.9 | 472.1 | - | - | - | - | |
Total Operating Expenses | 456.1 | 496.4 | 1,146.9 | - | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 91.45 | 102.7 | 116 | 151.3 | 168.6 | 173.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (68.47) | (64.85) | (160.1) | (273.5) | (290.3) | (310.2) | |
Interest Income | 477.8 | 569.8 | 993.4 | 1,207.6 | 1,237 | 1,278.5 | |
Income Tax Expense | 13.54 | 25.23 | 15.09 | - | - | - | |
Net Income | |||||||
Net Income | 236.4 | 446.9 | 550.7 | 514.6 | 503.1 | 481.1 | |
Supplemental | |||||||
EBIT | 260.3 | 482.3 | - | - | - | - | |
EBITDA | 306.8 | 529.7 | - | - | - | - | |