

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 454.8 | 519.2 | 256.1 | 266 | 976.6 | 1,674.5 | |
COGS | 128.9 | 158.3 | (0.004) | 729 | 675.8 | - | |
Gross Profit | 266.8 | 289.4 | 286.2 | 266 | 300.7 | 553.5 | |
Operating Expenses & Income | |||||||
Operating Income | 81.54 | 84.27 | 71.27 | 64.36 | 70.36 | 129.3 | |
Total Operating Expenses | 185.5 | 202.2 | 15 | 201.6 | 230.1 | 129.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 58.94 | 64.22 | 62 | 64.23 | 122.9 | 61.49 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (128.9) | (158.3) | (580) | (729) | (641) | (305.9) | |
Interest Income | 282.3 | 314.4 | 671.9 | 813 | 725 | - | |
Income Tax Expense | 19.75 | 13.47 | 6.705 | 5.175 | 4.997 | 10.17 | |
Net Income | |||||||
Net Income | 61.51 | 73.76 | 60.57 | 64.36 | 65.36 | 129.7 | |
Supplemental | |||||||
EBIT | 81.25 | 84.27 | 67.28 | 69.53 | 70.65 | 125.7 | |
EBITDA | 90.99 | 93.93 | 76.7 | 79.24 | 80.78 | 150.4 | |