

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 317.4 | 379.2 | 668 | 670 | 862.2 | 1,638.1 | |
COGS | 36.04 | 51.38 | 158 | 287 | 239.2 | - | |
Gross Profit | 317.4 | 379.2 | 668 | 670 | 623 | 1,392.1 | |
Operating Expenses & Income | |||||||
Operating Income | 81.76 | 81.27 | 210 | 130 | 122.9 | 327.8 | |
Total Operating Expenses | 335.8 | 136.4 | 668 | 540 | 500.1 | 987.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 93.18 | 136.4 | 175 | 183 | 221.9 | 227.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (36.04) | (51.38) | (158) | (287) | (276.6) | (662.8) | |
Interest Income | 311.2 | 389.5 | 778 | 899 | 878 | - | |
Income Tax Expense | (0.8791) | 41.1 | 11 | (3) | 13.45 | 14.14 | |
Net Income | |||||||
Net Income | (17.58) | 208.3 | 68 | 162 | 109.5 | 255.1 | |
Supplemental | |||||||
EBIT | 23.11 | 249.4 | 85.41 | - | 122.9 | 13.26 | |
EBITDA | 64.42 | 298 | 152.4 | - | 206.9 | 145.3 | |