

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 511 | 513.5 | 364.7 | 341.5 | 305.8 | 296.8 | |
COGS | 201.9 | 125.1 | 126.5 | 132.8 | 106.5 | 105.8 | |
Gross Profit | 317.6 | 399.8 | 227.2 | 208.7 | 198.8 | 190.9 | |
Operating Expenses & Income | |||||||
Operating Income | 318 | 324.1 | 224 | 206.2 | 180.8 | 181.1 | |
Total Operating Expenses | 20.54 | 75.68 | 3.11 | 2.593 | 15.64 | 9.784 | |
R&D Expenses | 0.000001 | 0.000001 | 0 | - | - | - | |
Selling General & Admin Expenses | 1.890309 | 2.031621 | 1.235938 | 0.733 | 0.950139 | 1.312 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (53.08) | (86.36) | (123) | (83.17) | (74.45) | - | |
Interest Income | 5.327838 | 5.586877 | 3.723 | 3.43 | 1.487 | - | |
Income Tax Expense | 90.46 | 118 | 70.16 | 66.12 | 54.97 | 55.31 | |
Net Income | |||||||
Net Income | 144.2 | 164.8 | 40.94 | (14.68) | (5.485) | (7.593) | |
Supplemental | |||||||
EBIT | 309.4 | 411.6 | 256.5 | 145.4 | 118.5 | 178.2 | |
EBITDA | 311.2 | 413.3 | 257.8 | 146.1 | 119.1 | 178.7 | |