
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 487.7 | 408.4 | 510 | 855.3 | 980.8 | 964.4 | |
COGS | - | - | 0.000001 | 855.3 | 396.5 | 402.8 | |
Gross Profit | 487.7 | 408.4 | 501.8 | 572.3 | 584.3 | 561.5 | |
Operating Expenses & Income | |||||||
Operating Income | 409.2 | 322.3 | 411.5 | 323.7 | 424.2 | 405 | |
Total Operating Expenses | 106.2 | 86.15 | 98.43 | 96.89 | 218.6 | 171.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | 117.4 | 120.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23.78) | (44.65) | (92.97) | (338.9) | (388.5) | (393.5) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 56.52 | 52.3 | 71.36 | 74.56 | 81.48 | 83.9 | |
Net Income | |||||||
Net Income | 119.9 | 86.21 | 114.7 | 147.8 | 339.1 | 277.5 | |
Supplemental | |||||||
EBIT | 256.2 | 220.2 | 326.8 | - | 364 | - | |
EBITDA | 268 | 229.6 | 335.5 | 323.7 | 373.1 | 339.7 | |