
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 155.9 | 338.8 | 344.4 | 351.1 | 355.9 | 357.4 | |
COGS | 8.566856 | 18.28 | 85.53 | 18.39 | 17.23 | 18.37 | |
Gross Profit | 147.3 | 320.5 | 258.9 | 332.7 | 338.7 | 339 | |
Operating Expenses & Income | |||||||
Operating Income | 146.7 | 258.1 | 336.4 | 331.3 | 336.1 | 337.4 | |
Total Operating Expenses | 0.654687 | 1.334957 | 8.009719 | 1.409728 | 2.648284 | 6.248236 | |
R&D Expenses | 0.000001 | 0.000001 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 6.244562 | 6.564652 | 6.548704 | 6.633905 | - | 1.668 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (28.45) | (61.09) | (68.6) | (74.23) | (66.44) | (64.1) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 28.45 | 0.604126 | 324.7 | - | - | - | |
Net Income | |||||||
Net Income | 118.2 | 257.5 | 255.4 | 258.4 | 259.8 | 283.8 | |
Supplemental | |||||||
EBIT | 109 | 237.9 | 268.5 | - | - | - | |
EBITDA | 146.7 | 318.6 | 256.1 | 332.6 | 326.2 | - | |