
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 362.3 | 466.3 | 765.2 | 959.2 | 483.8 | 793.3 | |
COGS | 66.94 | 151.2 | 370.5 | 531.8 | - | - | |
Gross Profit | 295.3 | 315.1 | 394.7 | 427.4 | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 157.4 | 146.3 | 204 | 199.9 | - | - | |
Total Operating Expenses | 138 | 168.8 | 190.7 | 227.5 | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | 0.973 | 1.564 | 4.088 | 18.26 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (66.94) | (151.2) | (370.5) | (531.8) | (600.1) | (620.9) | |
Interest Income | 297 | 410.7 | 702.7 | 886.9 | 977.1 | 1,011.6 | |
Income Tax Expense | 32.03 | 32.01 | 49.15 | 41.32 | - | 24.57 | |
Net Income | |||||||
Net Income | 125.3 | 114.3 | 154.8 | 158.6 | 188.9 | 184.1 | |
Supplemental | |||||||
EBIT | 157.4 | 146.3 | 204 | 199.9 | - | - | |
EBITDA | 7,573 | 151.9 | 214.8 | 207.9 | - | - | |