
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,145.8 | 10.65 | 517.8 | 337.8 | 246.3 | 246.3 | |
COGS | 12.99 | 6.277 | 7.154 | 9.439 | 8.918 | 8.918 | |
Gross Profit | 1,132.9 | 4.376 | 510.7 | 328.3 | 237.3 | 237.3 | |
Operating Expenses & Income | |||||||
Operating Income | 812.5 | (147.3) | 298.1 | 137.2 | 63.7 | 63.7 | |
Total Operating Expenses | 333.3 | 158 | 219.7 | 200.6 | 182.6 | 182.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.293) | (11.95) | (24.09) | (30.64) | (31.28) | (31.28) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 98.73 | 8.797 | - | - | - | - | |
Net Income | |||||||
Net Income | 857.5 | (269.7) | 326 | 182.4 | 98.88 | 98.88 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 976.6 | (232.3) | - | - | - | - | |