

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 329.2 | 405.5 | 570.9 | 601.1 | 624.3 | |
COGS | 53.1 | 112.7 | 131.7 | - | - | |
Gross Profit | 276.1 | 292.8 | 439.2 | - | - | |
Operating Expenses & Income | ||||||
Operating Income | 228.7 | 223 | 345.9 | 373.2 | 388.6 | |
Total Operating Expenses | 100.4 | 182.5 | 225 | 227.9 | 235.7 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 100.4 | 21.89 | 26.3 | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.29319) | (2.26996) | (3.4) | (1.5) | (4.8) | |
Interest Income | 0.0761 | 0.16214 | 0.5 | 0.9 | 1.3 | |
Income Tax Expense | 42.83 | - | - | - | - | |
Net Income | ||||||
Net Income | 186.1 | 189.6 | 256.9 | 282.6 | 293.9 | |
Supplemental | ||||||
EBIT | 229 | 224.7 | - | - | - | |
EBITDA | - | - | - | - | - | |