

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 55.64 | 87.6 | 198 | 227.1 | 234.5 | 473.1 | |
COGS | 23.5 | 16.7 | 53.2 | 60 | 59.69 | 117.8 | |
Gross Profit | 32.14 | 70.9 | 141.9 | 167.1 | 174.8 | 355.3 | |
Operating Expenses & Income | |||||||
Operating Income | 53.42 | (218) | 35.3 | 312 | 113.1 | 536.3 | |
Total Operating Expenses | (21.28) | 288.8 | 106.6 | (144.9) | 61.69 | (181) | |
R&D Expenses | 0 | 0.000002 | - | - | - | - | |
Selling General & Admin Expenses | 14.63 | 8.1 | 14.9 | 16.1 | 15.7 | 27.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23.42) | (27.2) | (67.5) | (72) | (63.79) | (148.3) | |
Interest Income | 6.28065 | 6.1 | 15.6 | 19 | 24.3 | - | |
Income Tax Expense | 0.51723 | 6 | 0.2 | 0.3 | 0.299951 | 0.399951 | |
Net Income | |||||||
Net Income | 25.71 | (211.8) | 750.4 | 252.1 | 340.1 | 698.6 | |
Supplemental | |||||||
EBIT | 49.65 | 44.8 | 818.1 | 132.2 | 450.8 | 630.4 | |
EBITDA | 54.24 | 45 | 818.6 | 132.9 | 451.7 | 632.1 | |