

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 339.6 | 271 | 460.8 | 631.5 | 400.5 | 121,132.1 | |
COGS | 121.7 | 115.6 | 171 | 242.4 | 292.4 | 309.3 | |
Gross Profit | 217.9 | 155.5 | 289.8 | 389.1 | 108.1 | 153.6 | |
Operating Expenses & Income | |||||||
Operating Income | 144.5 | 49.29 | 182.4 | 273.8 | (27.18) | 86,280.2 | |
Total Operating Expenses | 73.38 | 106.2 | 107.5 | 115.3 | 135.3 | 8,091.7 | |
R&D Expenses | 0.000001 | 0 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 19.91 | 29.93 | 31.28 | 32.91 | 123.1 | 10,257.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (121.7) | (115.6) | (171) | (242.4) | (292.4) | (352.9) | |
Interest Income | 106.9 | 134.7 | 185.8 | 289.8 | 286.4 | 235.1 | |
Income Tax Expense | 17.16 | 7.381 | 31.62 | 70.2 | 85.25 | (3.004) | |
Net Income | |||||||
Net Income | 126.6 | 41.5 | 148.8 | 200 | 184.5 | 15.57 | |
Supplemental | |||||||
EBIT | 144.5 | 49.29 | 182.4 | 273.8 | (27.18) | - | |
EBITDA | 148.3 | 53.28 | 185.5 | 274.8 | (26.4) | 63.93 | |