

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 207.9 | 975.1 | 1,125.5 | 1,239.2 | 1,400 | 2,709.2 | |
COGS | 53.9 | 129.9 | 187.9 | 225.4 | 1,114.1 | - | |
Gross Profit | 154 | 845.3 | 937.5 | 1,013.8 | 285.9 | 1,969.1 | |
Operating Expenses & Income | |||||||
Operating Income | (107.5) | 172.4 | 139.6 | 158.2 | 191.2 | 513.2 | |
Total Operating Expenses | 261.4 | 672.9 | 797.9 | 855.7 | 976.9 | 1,454.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 95.71 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.56) | (16.57) | (30.81) | (43.87) | (49.08) | (70.79) | |
Interest Income | - | - | 5.762 | 8.31 | 3.856 | - | |
Income Tax Expense | (17.51) | 38.93 | 24.93 | 30.53 | 39.3 | 112.8 | |
Net Income | |||||||
Net Income | (105.1) | 116.4 | 90.37 | 92.44 | 107.3 | 319.2 | |
Supplemental | |||||||
EBIT | (114.4) | 143.4 | 142.8 | 164.1 | 196.2 | 497.6 | |
EBITDA | 6.541344 | 282 | 310 | 351.2 | 417.1 | 855.8 | |