

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,355.4 | 2,546.4 | 1,781.8 | 2,037.9 | 3,064.6 | 3,214.9 | |
COGS | - | - | 23.65 | 756.4 | 1,548.4 | 1,407.1 | |
Gross Profit | 2,355.4 | 2,546.4 | 1,758.1 | 742.6 | 3,064.6 | 1,588.5 | |
Operating Expenses & Income | |||||||
Operating Income | 84.45 | 309.4 | 1,530.4 | 190.1 | 184 | 226.6 | |
Total Operating Expenses | (2,270.9) | (2,237) | 1,776.1 | 552.5 | 569.8 | 2,580.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 349.8 | 392.9 | 289.7 | 298.4 | 331.8 | 321 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (86.01) | (96.91) | (155.3) | (291.9) | (211.5) | (215.2) | |
Interest Income | 337.4 | 432.7 | 122.5 | 393.3 | 336.6 | 330.2 | |
Income Tax Expense | 68.26 | 93.3 | 89.2 | 61.78 | 65.03 | 72.07 | |
Net Income | |||||||
Net Income | 196.5 | 169.6 | 532.1 | 97.47 | 68.11 | 118.3 | |
Supplemental | |||||||
EBIT | 84.45 | (51.12) | 879.5 | 332 | 398.6 | 447.3 | |
EBITDA | 117.2 | (20.17) | 934.5 | 361.6 | 427.7 | 474.2 | |