
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 109.1 | 116 | 102.9 | 162.9 | 142.8 | 291.9 | |
COGS | 1.711096 | 2.564308 | 0.727793 | 0.411791 | 4.59675 | - | |
Gross Profit | 107.4 | 113.4 | 102.9 | 162.5 | 138.2 | 289.2 | |
Operating Expenses & Income | |||||||
Operating Income | 103.6 | 112.8 | 102.8 | 118.5 | 136.2 | 239.5 | |
Total Operating Expenses | 40.26 | 28.97 | 45.41 | 43.98 | 1.960815 | 49.66 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 20.81 | 21.65 | 45.66 | 33.98 | 37.26 | 44.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.711096) | (2.564308) | (0.727793) | (0.411791) | (0.735015) | (28.43) | |
Interest Income | 114.6 | 122.8 | 128.6 | 106.9 | 110.5 | - | |
Income Tax Expense | 16.54 | 20.48 | 21.26 | 28 | 35.18 | 61.05 | |
Net Income | |||||||
Net Income | 34.39 | 53.6 | 58.94 | 86.18 | 97.34 | 176 | |
Supplemental | |||||||
EBIT | 67.18 | 84.44 | 90.54 | 118.5 | 133.4 | 240.8 | |
EBITDA | 69.35 | 87.48 | 93.6 | 122.6 | 135.7 | 252.2 | |