

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 152.7 | 161.4 | 372.6 | 406.8 | 318.5 | 298.8 | |
COGS | 4.779 | 16.95 | 125.5 | 136.5 | 96.88 | 90.77 | |
Gross Profit | 147.9 | 144.4 | 247.2 | 270.3 | 221.7 | 204.3 | |
Operating Expenses & Income | |||||||
Operating Income | 83.27 | 69.23 | 138 | 74.59 | 49.25 | 60.03 | |
Total Operating Expenses | 64.64 | 75.22 | 109.1 | 195.7 | 172.4 | 146.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.646 | 3.031 | 11.82 | 13.99 | 15.4 | 31.97 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.779) | (16.95) | (125.5) | (136.5) | (96.88) | (90.49) | |
Interest Income | 84.91 | 121.9 | 322.5 | 349.6 | 265.5 | 186.5 | |
Income Tax Expense | 17.02 | 13.85 | 28 | 15.04 | 9.769 | 11.89 | |
Net Income | |||||||
Net Income | 66.16 | 55.38 | 110.1 | 59.55 | 39.48 | 48.15 | |
Supplemental | |||||||
EBIT | 83.27 | 69.23 | 138 | 74.59 | 51.23 | - | |
EBITDA | 93.58 | 76.81 | 146.5 | 83.44 | 60.11 | 65.66 | |