

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 618.8 | 1,475.1 | 662.4 | 441.9 | 369.7 | 537.4 | |
COGS | 169.5 | 371 | 183.2 | 214 | 287.5 | 333.6 | |
Gross Profit | 449.3 | 1,104.1 | 409.6 | 227.9 | 82.21 | 203.8 | |
Operating Expenses & Income | |||||||
Operating Income | 277.3 | 775.9 | 190.2 | 36.7 | 52.04 | 129.8 | |
Total Operating Expenses | 179.7 | 349.2 | 253.9 | 191.2 | 30.17 | 73.94 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 62.34 | 112.5 | 20.18 | 37.09 | 30.2 | 26.29 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.59) | (28.83) | (40) | (15.74) | (9.447294) | (15.46) | |
Interest Income | 0.405 | 0.741 | 20.6 | 11.04 | 4.94 | 3.25 | |
Income Tax Expense | 22.31 | 28.94 | 88.19 | 13.88 | 23.31 | 22.94 | |
Net Income | |||||||
Net Income | 334.2 | 681.1 | 663.1 | 49.31 | 69.96 | 70.4 | |
Supplemental | |||||||
EBIT | 275 | 738.9 | 791.3 | 78.92 | 52.04 | 140.1 | |
EBITDA | 380.2 | 943 | 940 | 235.3 | 198.2 | 325.2 | |