

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 563.2 | (263.2) | 650 | 522.2 | 301.4 | 857.9 | |
COGS | - | - | - | - | - | - | |
Gross Profit | 563.2 | (263.2) | 650 | 522.2 | 301.4 | 846.8 | |
Operating Expenses & Income | |||||||
Operating Income | 543.2 | (282.4) | 630.8 | 499.8 | 276.8 | 811.4 | |
Total Operating Expenses | 20.05 | 19.26 | 19.2 | 22.38 | 24.56 | 35.39 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 20.05 | 19.26 | 19.2 | 22.38 | 24.56 | 50.54 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | (12.25) | - | (23.46) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 3.293 | 6.777 | 6.482 | 11.89 | 10.59 | 19.32 | |
Net Income | |||||||
Net Income | 540 | (242.6) | 599.7 | 490.7 | 224.5 | 741.6 | |
Supplemental | |||||||
EBIT | 543.2 | (282.4) | 606.2 | - | - | - | |
EBITDA | 543.4 | (282.2) | 630.8 | 499.8 | - | - | |