
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,985.3 | 347.2 | 333 | 447 | 453.1 | 1,809.3 | |
COGS | 1,127 | 9.6 | 11.6 | 16 | 23 | 124.8 | |
Gross Profit | 2,985.3 | 337.6 | 321.4 | 431 | 430.1 | 1,114.5 | |
Operating Expenses & Income | |||||||
Operating Income | 0.5 | 681.4 | 210.4 | 202.9 | 182.1 | 139.2 | |
Total Operating Expenses | (64) | (343.8) | 111 | 228.1 | 248 | 975.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.8) | (9.6) | (11.6) | (16) | (23) | (20.9) | |
Interest Income | - | 347.2 | 333 | 447 | 23 | 98.9 | |
Income Tax Expense | 50.8 | 138.9 | 49.9 | 38 | 26.1 | 9.9 | |
Net Income | |||||||
Net Income | 196.2 | 542.6 | 160.7 | 164.9 | 156 | 129.2 | |
Supplemental | |||||||
EBIT | 260.3 | 691 | 222 | 218.9 | 205.1 | 160.1 | |
EBITDA | 265 | 699.6 | 226.8 | 223.5 | 209.8 | 164.5 | |