
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 154.9 | 163.3 | 136.7 | 152.8 | 164.2 | 287.8 | |
COGS | - | - | - | 15.71 | 5.217 | - | |
Gross Profit | 154.9 | 163.3 | 136.7 | 137.1 | 159 | 285 | |
Operating Expenses & Income | |||||||
Operating Income | 96.82 | 101.6 | 70.28 | 57.15 | 93.98 | 156 | |
Total Operating Expenses | 48.53 | 58.84 | 66.45 | 79.96 | 65.03 | 139.4 | |
R&D Expenses | 0.000001 | 0 | - | - | - | - | |
Selling General & Admin Expenses | 46.05 | 45.87 | 7.142 | 5.666 | 16.28 | 78.01 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (21.74) | (22.08) | (18.91) | (15.71) | (10.41) | (27.28) | |
Interest Income | 153.5 | 20.91 | 18.94 | 15.6 | 162.9 | 20.08 | |
Income Tax Expense | 12.63 | 13.34 | 9.814 | 10.98 | 14.47 | 25.44 | |
Net Income | |||||||
Net Income | 70.55 | 58.88 | 42.69 | 46.17 | 70.13 | 116.3 | |
Supplemental | |||||||
EBIT | 96.82 | 101.6 | 77.05 | 57.15 | 95.01 | 173.3 | |
EBITDA | 99.83 | 104.4 | 80.15 | 62.39 | 100.2 | 183.8 | |