
| 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | 600.5 | 760.5 | |
COGS | - | - | - | 87.75 | - | |
Gross Profit | - | - | - | 512.7 | 730.6 | |
Operating Expenses & Income | ||||||
Operating Income | (193.1) | (209.8) | (246.2) | 486.1 | 647.3 | |
Total Operating Expenses | 193.1 | 209.8 | 246.2 | 26.64 | 83.34 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 193.1 | 209.8 | 246.2 | 25.64 | 31.44 | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | (91.79) | (158.2) | |
Interest Income | - | - | - | 7.702 | 45.88 | |
Income Tax Expense | (48.86) | 24.68 | - | 20.51 | 18.85 | |
Net Income | ||||||
Net Income | (144.3) | (209.8) | (246.2) | 379.9 | 476.1 | |
Supplemental | ||||||
EBIT | - | - | - | 492.2 | - | |
EBITDA | - | (209.8) | (246.2) | 492.2 | 652.4 | |