
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 878.2 | 949.7 | 1,051.4 | 1,190.1 | 1,282 |
COGS | 15.5 | 15.03 | 14.56 | 14.44 | 33.08 |
Gross Profit | 862.7 | 934.7 | 1,036.8 | 1,175.7 | 1,248.9 |
Operating Expenses & Income | |||||
Operating Income | 78.19 | 155.7 | 400.8 | 507.1 | 695.4 |
Total Operating Expenses | 800.1 | 794.1 | 650.6 | 683 | 586.7 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 138.1 | 126.1 | 72.52 | 106.5 | 118.3 |
Earnings from Continuing Operations | |||||
Interest Expense | (233.2) | (235.5) | (221.7) | (215) | (207.7) |
Interest Income | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 426.9 | 242.2 | 406.3 | 590.2 | 858.4 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |