

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | 913.9 | 1,313.7 | |
COGS | 0.434113 | 0.412254 | 0.679377 | - | 243.3 | 362 | |
Gross Profit | (0.434113) | (0.412254) | (0.679377) | - | 670.7 | 951.8 | |
Operating Expenses & Income | |||||||
Operating Income | (13.66) | (13.12) | (13.98) | (17.75) | 649.1 | 931.5 | |
Total Operating Expenses | 13.33 | 12.77 | 13.61 | 17.75 | 264.8 | 382.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 13.23 | 12.7 | 8.313124 | 16.65 | 19.86 | 18.11 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.1044) | (0.0725) | (0.110176) | (0.068) | (47.95) | (55.92) | |
Interest Income | 0.920505 | 3.048855 | 3.548307 | - | 1.432 | 3.099 | |
Income Tax Expense | (0.789883) | (0.820644) | 0.590749 | - | - | - | |
Net Income | |||||||
Net Income | (17.47) | (21.63) | (11.45) | (31.44) | 349.2 | 546.9 | |
Supplemental | |||||||
EBIT | (13.36) | (13.07) | (13.77) | - | - | - | |
EBITDA | (12.83) | (12.6) | (12.66) | - | - | - | |