
| 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2,006 | 1,474 | 1,610.7 | 1,895.3 | |
COGS | 351.2 | 261.4 | 1,301.4 | 868.8 | |
Gross Profit | 1,654.9 | 1,212.5 | 309.3 | 1,026.6 | |
Operating Expenses & Income | |||||
Operating Income | 700.4 | 518 | 317.5 | 540.2 | |
Total Operating Expenses | 954.5 | 694.6 | (8.140045) | 545.8 | |
R&D Expenses | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | |
Earnings from Continuing Operations | |||||
Interest Expense | (220.1) | (269.8) | (336.8) | (331.9) | |
Interest Income | 135.1 | 179.4 | 41 | 177 | |
Income Tax Expense | 120.1 | 70.92 | 65.12 | 60.95 | |
Net Income | |||||
Net Income | 442.2 | 219.7 | 440.6 | 424.4 | |
Supplemental | |||||
EBIT | 782.4 | 560.4 | 317.5 | 602.2 | |
EBITDA | 1,026.5 | 731.4 | 568.8 | 851.1 | |