
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 66.76 | (2.372) | (40.24) | 318 | 533.5 | 886.9 | |
COGS | 5.671 | 18.3 | 2.151 | 20.5 | 419.2 | - | |
Gross Profit | 66.76 | (2.372) | (42.39) | 318 | 533.5 | 677.9 | |
Operating Expenses & Income | |||||||
Operating Income | 107.9 | 186.8 | (73.11) | 427.6 | 738.2 | 902.8 | |
Total Operating Expenses | (41.18) | (189.1) | 30.73 | (109.5) | (204.7) | (225) | |
R&D Expenses | 0.000002 | 0.00006 | 0 | - | - | - | |
Selling General & Admin Expenses | 11.33 | 32.35 | 30.73 | 14.09 | 51.51 | 44.92 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.671) | (43.61) | (215.4) | (313.7) | (419.2) | (639.7) | |
Interest Income | 60.05 | 86.69 | 166.9 | 319.5 | 533.5 | 584.1 | |
Income Tax Expense | 11.32 | 43.61 | (2.315) | - | - | - | |
Net Income | |||||||
Net Income | 102.3 | 143.2 | (6.13) | 113.9 | 319.1 | 436.2 | |
Supplemental | |||||||
EBIT | 107.9 | 186.8 | (73.11) | 427.6 | 738.2 | - | |
EBITDA | 110.2 | 189.1 | (73.11) | 429.4 | 740.3 | 771.3 | |