
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 287.4 | 401 | 472.6 | 510.4 | 497.5 | 1,018.6 | |
COGS | - | - | 147.2 | 166.6 | - | - | |
Gross Profit | 287.4 | 401 | 472.6 | 510.4 | 497.5 | 1,003.6 | |
Operating Expenses & Income | |||||||
Operating Income | 36.83 | 49.4 | 45.4 | 58.1 | 73.4 | 135.4 | |
Total Operating Expenses | (250.6) | 351.6 | 427.2 | 452.3 | 424.1 | 868.2 | |
R&D Expenses | 46.99 | 81.5 | 130.9 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.16928) | (1.5) | (3.5) | (6.119615) | (7.457181) | (12.62) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 5.33484 | 3.5 | 6.4 | 10.6 | 14.4 | 26.54 | |
Net Income | |||||||
Net Income | 30.33 | 47.4 | 5.4 | 39.5 | 48.2 | 77.32 | |
Supplemental | |||||||
EBIT | 36.83 | 49.4 | 45.4 | 58.1 | 73.4 | 131.3 | |
EBITDA | 55.18 | 71.2 | 67.7 | 82.7 | 100.2 | 186.5 | |