

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,943.3 | 2,165.1 | 2,338.2 | 2,426.7 | 2,838.2 | 5,260.4 | |
COGS | 202.1 | 334.5 | 1,801.6 | 195 | 1,099.7 | 3,773.3 | |
Gross Profit | 1,741.2 | 1,830.6 | 536.6 | 2,231.7 | 1,682.4 | 1,486.8 | |
Operating Expenses & Income | |||||||
Operating Income | 550.9 | 585.4 | 472.9 | 599.5 | 822 | 1,441.8 | |
Total Operating Expenses | 1,437.1 | 1,656.3 | 63.7 | 1,632.2 | 748.8 | - | |
R&D Expenses | 2.5 | 3 | 23 | - | 5.012759 | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (321.7) | (445.4) | (403.7) | (382.4) | (352.9) | (581.6) | |
Interest Income | 52.9 | 81.9 | 121.3 | 138.4 | - | - | |
Income Tax Expense | 361.3 | 35.7 | 61.1 | 90.7 | 150.4 | 243.8 | |
Net Income | |||||||
Net Income | (87.2) | 132.2 | 140.2 | 229.4 | 364.6 | 600.6 | |
Supplemental | |||||||
EBIT | 595.8 | 613.3 | 495.9 | 702.5 | 933.6 | 1,521.4 | |
EBITDA | 997.4 | 1,030.6 | 924.2 | 1,156.9 | 1,423 | 2,491.7 | |