

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 747.7 | 783.9 | 1,395.6 | 1,700.4 | 2,072.6 | 1,520 | |
COGS | 157 | 261.2 | 385.2 | 482.6 | 516.9 | - | |
Gross Profit | 590.7 | 522.7 | 1,010.4 | 1,217.8 | 2,072.6 | 1,520 | |
Operating Expenses & Income | |||||||
Operating Income | (56.8) | (17.3) | 332.7 | 336.7 | 311.7 | 1,495.2 | |
Total Operating Expenses | 647.5 | 540 | 677.7 | 881.1 | 1,760.9 | 24.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (26.9) | (26.6) | (27.3) | (27.1) | (34.55) | - | |
Interest Income | - | 55.7 | 108.5 | 144.8 | 87.2 | - | |
Income Tax Expense | 4.8 | (1.8) | 11.2 | 15.4 | 11.76 | 11.4 | |
Net Income | |||||||
Net Income | (62.2) | (15.5) | 321.5 | 321.3 | 299.9 | 325.9 | |
Supplemental | |||||||
EBIT | (29.9) | 9.3 | 360 | 363.8 | 346.2 | - | |
EBITDA | (26.6) | 12.4 | 364.5 | 371.3 | 356.5 | 11 | |