
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 815.6 | 980.4 | 967.1 | 1,046.2 | 1,121.7 | 1,747.9 | |
COGS | - | - | 43.38 | - | - | - | |
Gross Profit | 815.6 | 980.4 | 923.7 | 998.2 | 1,121.7 | 1,226 | |
Operating Expenses & Income | |||||||
Operating Income | 792.3 | 83.56 | (6.547) | 83.31 | 114.1 | 693.5 | |
Total Operating Expenses | 23.3 | 858.9 | 973.7 | 914.9 | 1,007.6 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 23.3 | 26.04 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.637347) | - | (4.646) | - | - | - | |
Interest Income | - | 0.425 | 4.646 | 8.683 | 4.998 | - | |
Income Tax Expense | 30.81 | 20.44 | (2.157) | 19.09 | 28.41 | 43.02 | |
Net Income | |||||||
Net Income | 96.82 | 63.13 | (4.39) | 64.22 | 85.68 | 132.8 | |
Supplemental | |||||||
EBIT | - | - | (6.547) | - | - | - | |
EBITDA | 8.797154 | 9.348 | (3.825) | 83.31 | 114.1 | - | |