

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 663.8 | 1,281.9 | 1,693.8 | 1,626.5 | 1,456.1 | 1,394.4 | |
COGS | 278.4 | 606.2 | 819.6 | 784 | 687 | 698.9 | |
Gross Profit | 663.8 | 675.7 | 874.2 | 842.5 | 769.1 | 695.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,586 | 701.5 | (486.9) | 283.9 | 776.6 | 562.9 | |
Total Operating Expenses | (922.2) | (25.8) | 1,361.1 | 558.6 | (7.5) | 132.6 | |
R&D Expenses | 0.000002 | 0.000001 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 28.3 | 63.5 | 61 | 56.5 | 53 | 166 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (97.3) | (210.2) | (348) | (362.1) | (405.7) | (364.6) | |
Interest Income | 17.8 | 20.3 | 39 | 46 | 398.1 | 227.8 | |
Income Tax Expense | 269.4 | 124.8 | (9.3) | 82.6 | 57.8 | 20.8 | |
Net Income | |||||||
Net Income | 1,277.8 | 533.6 | (823.9) | (192.4) | 185.6 | 126 | |
Supplemental | |||||||
EBIT | 1,658.3 | 623.4 | (589.5) | 247.2 | 717.2 | 478.6 | |
EBITDA | 1,694.8 | 669.6 | (542.3) | 276.8 | 738.8 | 527.9 | |