

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 101.3 | 136.4 | 178 | 396.7 | 465.8 | 867.8 | |
COGS | 1.5214 | 1.5 | 1.7 | 4.9 | 7.418884 | 12.31 | |
Gross Profit | 99.8 | 134.9 | 176.3 | 391.8 | 458.4 | 855.5 | |
Operating Expenses & Income | |||||||
Operating Income | 579.8 | (473.6) | 161.3 | 464.7 | 415.8 | 880.8 | |
Total Operating Expenses | 11.79 | 608.5 | 15 | (72.9) | 42.61 | (25.27) | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.86848 | 6.9 | 7.6 | 5.8 | 6.5 | 14.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.58) | (29.4) | (41) | (114.9) | (164) | (183.2) | |
Interest Income | 0.53249 | 3.1 | 8.5 | 23.7 | 18 | - | |
Income Tax Expense | 0.0761 | 0.1 | 0.1 | 2.2 | 1.704338 | 3.901331 | |
Net Income | |||||||
Net Income | 558.7 | (506.3) | 118.7 | 347.9 | 296.5 | 643.9 | |
Supplemental | |||||||
EBIT | 88.01 | 118.5 | 161 | 467.7 | 460.9 | - | |
EBITDA | 88.39 | 119.1 | 161.7 | 468.3 | 461.9 | 831.3 | |