
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 405.8 | 174.9 | 231.6 | 46.46 | 107.8 | 96.9 |
COGS | 3.896 | 0.813 | 0.433 | 1.008 | 0.204 | 0.225 |
Gross Profit | 401.9 | 174.1 | 231.2 | 45.45 | 107.6 | 96.67 |
Operating Expenses & Income | ||||||
Operating Income | 358.3 | 136.6 | 195 | 29.63 | 82.31 | 70.89 |
Total Operating Expenses | 47.57 | 38.28 | 36.67 | 16.82 | 25.47 | 26.01 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 6.609 | 6.576 | 22.4 | 7.684 | 5.93 | 6.151 |
Earnings from Continuing Operations | ||||||
Interest Expense | (12.46) | (25.54) | (31.59) | (21.65) | (27.76) | (26.11) |
Interest Income | 0.019 | 1.082 | 1.754 | 1.624 | 1.328 | 1.539 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 465.8 | 143.3 | 164.9 | 15.51 | 45.47 | 33.91 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |