

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 35.09 | 38.46 | 33.92 | 1,555.9 | 1,730.7 | 1,755.1 | |
COGS | 0.088 | 0.004 | 0.281 | 75.35 | 1,405.6 | 1,418.5 | |
Gross Profit | 35 | 38.46 | 33.92 | 1,480.5 | 325.1 | 336.6 | |
Operating Expenses & Income | |||||||
Operating Income | 17.77 | 24.42 | 17.93 | 117.9 | 28.14 | 5.246 | |
Total Operating Expenses | 17.23 | 14.04 | 15.99 | 1,362.6 | 296.9 | 846.5 | |
R&D Expenses | 4.15 | 1.38 | 0.281 | 0.042 | - | - | |
Selling General & Admin Expenses | 9.835 | 11.44 | 13.96 | 278.5 | 1,580.5 | 301.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.485) | (2.838) | - | (9.615) | (12.95) | (11.57) | |
Interest Income | 1.244 | 2.838 | - | 15.53 | 12.32 | 24.11 | |
Income Tax Expense | 4.806 | (3.699) | 8.939 | 25.71 | 16.82 | (3.142) | |
Net Income | |||||||
Net Income | 12.48 | 30.66 | 33.98 | 64.28 | 4.524 | 5.671 | |
Supplemental | |||||||
EBIT | 17.77 | 24.42 | 42.91 | 133.6 | 38.23 | 14.77 | |
EBITDA | 18.54 | 25.23 | 42.98 | 168.9 | 80.83 | 56.64 | |