
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 373.4 | 632.6 | 840.6 | 853.2 | 5,749.4 | 5,815.4 | |
COGS | 23.98 | 42.82 | 65.32 | 61.13 | 428.8 | 439 | |
Gross Profit | 349.5 | 589.7 | 775.3 | 792.1 | 5,320.6 | 5,376.4 | |
Operating Expenses & Income | |||||||
Operating Income | 170.9 | 153 | 184.6 | 127.4 | 969.4 | 1,333.9 | |
Total Operating Expenses | 202.5 | 479.5 | 656 | 725.8 | 4,779.9 | 4,481.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 17.41 | 26.19 | 29.79 | 28.63 | 202.6 | 217.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (57.28) | (101.6) | (164.6) | (164.3) | (1,121.8) | (1,138.8) | |
Interest Income | 2.485506 | 3.737987 | 2.239624 | 1.814959 | 15.32 | 119.9 | |
Income Tax Expense | 5.682361 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 64.52 | 164.5 | 179.8 | 139.3 | 1,058.6 | 1,120.5 | |
Supplemental | |||||||
EBIT | 171.1 | - | - | - | - | - | |
EBITDA | 288.9 | - | - | - | - | - | |