

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,536.6 | 3,502.7 | 3,675.2 | 3,651.8 | 3,926.8 | |
COGS | 527.8 | 1,230.4 | 1,331 | 1,380.2 | 1,442.6 | |
Gross Profit | 1,008.8 | 2,272.3 | 2,344.2 | 2,271.6 | 2,484.3 | |
Operating Expenses & Income | ||||||
Operating Income | 608.3 | 4,248.5 | 2,081.9 | 2,108.2 | 2,214.4 | |
Total Operating Expenses | 75.63 | 159.4 | 262.3 | 163.4 | 269.9 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 68.84 | 144.8 | 152 | 140.4 | 156.2 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (268.3) | (734.9) | (1,035.8) | (1,244.1) | (1,154) | |
Interest Income | 20.88 | 53.56 | 123.3 | 162.1 | 127 | |
Income Tax Expense | 111.4 | (2.7) | 28.66 | 61.57 | (36.94) | |
Net Income | ||||||
Net Income | 1,789.1 | 3,789.4 | 3,528.5 | 2,880 | 4,571 | |
Supplemental | ||||||
EBIT | 608.3 | 4,248.5 | 2,081.7 | 4,246.2 | - | |
EBITDA | 1,843.9 | 4,248.5 | 2,081.9 | 4,274.6 | 5,862.2 | |