
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 48.62 | 109 | 152.1 | 173.7 | 227.5 | 238.3 | |
COGS | 11.62 | 32.17 | 66.78 | 74.41 | 2.808 | 56.05 | |
Gross Profit | 37 | 76.85 | 85.28 | 99.3 | 224.7 | 182.3 | |
Operating Expenses & Income | |||||||
Operating Income | 31.59 | 61.75 | 74.11 | 90.2 | 216.2 | 172.4 | |
Total Operating Expenses | 5.404 | 15.1 | 11.17 | 9.101 | 8.493 | 9.823 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.062 | 5.041 | 4.792 | 5.109 | 6.562 | 7.391 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.62) | (32.17) | (66.78) | (74.41) | (109) | (117.9) | |
Interest Income | 48.62 | 109 | 152.1 | 173.7 | 227.5 | 238.3 | |
Income Tax Expense | 7.267 | 14.26 | 17.3 | 20.68 | 24.7 | 26.08 | |
Net Income | |||||||
Net Income | 24.33 | 47.49 | 56.81 | 69.53 | 82.46 | 84.46 | |
Supplemental | |||||||
EBIT | 31.59 | 61.75 | 74.11 | 90.2 | 216.2 | 172.4 | |
EBITDA | 31.65 | 61.81 | 74.18 | 90.23 | 216.2 | 172.5 | |