

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 376.4 | (0.7) | (154.6) | (179.5) | 44.89 | (76.3) | |
COGS | 14.04 | - | 8.9 | - | 0.499918 | - | |
Gross Profit | 362.4 | (302) | (154.6) | (179.5) | 44.39 | (76.5) | |
Operating Expenses & Income | |||||||
Operating Income | 335.9 | (344.3) | (180.5) | (204) | (56.79) | (114.4) | |
Total Operating Expenses | 26.45 | 42.3 | 25.9 | 24.5 | 101.2 | 37.92 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 39.16 | 42.3 | 11 | 7.3 | 8.5 | 14.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.33002) | (1.4) | (5.6) | (6.7) | (6.398962) | (17.51) | |
Interest Income | 0.29556 | 2.2 | 14.5 | 16.7 | 17.2 | - | |
Income Tax Expense | 3.91617 | 1 | (1.9) | 0.3 | (2.09966) | (0.398572) | |
Net Income | |||||||
Net Income | 331.4 | (341.5) | (171.3) | (205.6) | 66.79 | 2.649338 | |
Supplemental | |||||||
EBIT | 339.7 | (344.3) | (180.5) | (206.7) | 71.19 | 211.2 | |
EBITDA | 340.9 | (343.7) | (179.9) | (206.1) | 71.69 | 212.2 | |