
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 132 | 61.14 | 192.2 | 142.8 | 201.3 | 161.8 | |
COGS | 0.000003 | 3.348 | 85.56 | 96.87 | 51.49 | - | |
Gross Profit | 132 | 61.14 | 106.6 | 45.95 | 149.8 | 106.5 | |
Operating Expenses & Income | |||||||
Operating Income | 119.1 | 100.1 | 95.26 | 34.01 | 69.82 | 61.19 | |
Total Operating Expenses | 12.87 | 10.63 | 11.35 | 11.94 | 79.94 | 45.32 | |
R&D Expenses | 0.000001 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 12.87 | 10.63 | 10.44 | 11.45 | 6.334 | 9.058 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (31.81) | (49.62) | (85.56) | (96.87) | (90.54) | (93.15) | |
Interest Income | 145.5 | 183.9 | 227.7 | 228.3 | 212.4 | 155 | |
Income Tax Expense | 0.342 | 0.372 | (0.054) | 0.107 | (0.085) | (0.002) | |
Net Income | |||||||
Net Income | 118.8 | 50.14 | 95.31 | 33.9 | (20.63) | 12.95 | |
Supplemental | |||||||
EBIT | 119.1 | 100.1 | 180.8 | 34.01 | - | - | |
EBITDA | 75.49 | 105.5 | 95.26 | 67.65 | 69.82 | 63.08 | |