

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 468.4 | 514.3 | 569.5 | 585.5 | 746.4 | 1,185.2 | |
COGS | 3.625 | 20.81 | 192.6 | 246.2 | 155.2 | - | |
Gross Profit | 432 | 475.7 | 599 | 585.5 | 591.3 | 1,264.1 | |
Operating Expenses & Income | |||||||
Operating Income | 146.1 | 163.9 | 253.5 | 376.5 | 253.3 | 631.1 | |
Total Operating Expenses | 257.7 | 286.2 | 317.3 | 209 | 338 | 484 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.924 | 0.86 | 0.983 | 51.45 | 194.9 | 270 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.625) | (20.81) | (192.6) | (246.2) | (155.2) | (70.09) | |
Interest Income | 231.5 | 306.8 | 590.4 | 633.6 | 503 | - | |
Income Tax Expense | 29.09 | 33.62 | 40.96 | 39.28 | 32.4 | 71.68 | |
Net Income | |||||||
Net Income | 125.2 | 175.9 | 231.2 | 219.2 | 220.9 | 440.1 | |
Supplemental | |||||||
EBIT | 154.3 | 209.6 | 272.2 | 258.3 | 253.3 | - | |
EBITDA | 171.2 | 228.3 | 292.5 | 282.2 | 275.8 | 538.5 | |