
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 81.09 | 71.77 | 74.79 | 72.84 | 54.5 | 84.88 | |
COGS | 4.34 | 1.748 | 2.881 | 2.24 | 7.947 | 7.862 | |
Gross Profit | 76.75 | 70.03 | 71.91 | 70.61 | 46.55 | 24.62 | |
Operating Expenses & Income | |||||||
Operating Income | 38.18 | 37.34 | 37.48 | 38.86 | 16.5 | 45.38 | |
Total Operating Expenses | 39.22 | 53.82 | 34.43 | 17.43 | 30.05 | 34.25 | |
R&D Expenses | 0 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 39.22 | 33.58 | 32.92 | 17.43 | 8.319 | 28.18 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.17) | (11.1) | (26.56) | (32.22) | (82.96) | (71.05) | |
Interest Income | 639.3 | 459.6 | 148.2 | 1,229.6 | 895 | 1,075.1 | |
Income Tax Expense | (15.68) | 3.572 | 2.83 | 6.476 | 0.125 | (0.7645) | |
Net Income | |||||||
Net Income | 670.3 | 488.8 | 157.1 | (1,199.9) | (891.6) | (2,206.2) | |
Supplemental | |||||||
EBIT | 666.6 | 502.9 | 18.42 | 38.86 | (808.9) | (829.4) | |
EBITDA | 672.8 | 508.9 | 24.8 | 40.27 | (807.6) | (828.1) | |