
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 524.9 | 567.5 | 586.4 | 662.7 | 671.2 | 537.9 |
COGS | 75.59 | 67.19 | 53.26 | 73.36 | 100.1 | 84.77 |
Gross Profit | 449.3 | 500.3 | 533.1 | 589.3 | 571.1 | 453.1 |
Operating Expenses & Income | ||||||
Operating Income | 168.8 | 304.1 | 297.5 | 382.9 | 376.2 | 137 |
Total Operating Expenses | 356.2 | 263.4 | 288.9 | 279.8 | 295 | 400.9 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 81.43 | 48.93 | 35.82 | 18.97 | 10.44 | 82.37 |
Earnings from Continuing Operations | ||||||
Interest Expense | (168.6) | (251.5) | (222.8) | (308.6) | (263.7) | (247) |
Interest Income | 24.16 | 43.05 | 47.15 | 53.04 | 32.29 | 42.29 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 143.3 | 15.03 | 728.4 | 413 | 392.3 | 192.8 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |