

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 718.7 | 832.6 | 719.1 | 711.6 | 810 | 1,611.9 | |
COGS | 22.8 | 16.59 | 20.17 | 23.69 | 5.622319 | 37.36 | |
Gross Profit | 710.1 | 816 | 719.1 | 711.6 | 804.4 | 1,579.5 | |
Operating Expenses & Income | |||||||
Operating Income | 384.6 | 450.4 | 336.4 | 336.1 | 350.2 | 531.8 | |
Total Operating Expenses | 325.5 | 364.8 | 382.7 | 375.5 | 454.2 | 1,047.7 | |
R&D Expenses | 0.000001 | 0.000001 | 0 | - | - | - | |
Selling General & Admin Expenses | 54.3 | 80.1 | 38.8 | 20.6 | 26 | 118.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.6) | (17.4) | (7.1) | (5.6) | (10.73) | (9.563644) | |
Interest Income | 10.4 | 41.3 | 58.8 | 63.4 | 69.6 | - | |
Income Tax Expense | 75.8 | 103.9 | 64.8 | 64.1 | 58.88 | 116.9 | |
Net Income | |||||||
Net Income | 310.6 | 370.4 | 271.4 | 273.1 | 287.6 | 552.3 | |
Supplemental | |||||||
EBIT | 395 | 491.7 | 344.5 | 342.8 | 357.2 | 692.4 | |
EBITDA | 397.5 | 495.1 | 348.7 | 349 | 362.8 | 703.5 | |