
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14.66 | 46.43 | 55.24 | 147.7 | 131.2 | 122.2 | |
COGS | 3.038819 | 14.41 | 22.4 | 99.34 | 62.89 | 70.57 | |
Gross Profit | 11.62 | 32.02 | 32.83 | 48.32 | 68.33 | 159.7 | |
Operating Expenses & Income | |||||||
Operating Income | 68.63 | 93.08 | 7.068 | 18.19 | 53.26 | 113.5 | |
Total Operating Expenses | (53.97) | (46.65) | 25.77 | 30.13 | 15.07 | 17.84 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3.040336 | 5.874 | 7.638 | 6.007 | 11.36 | 11.43 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.96) | (125.8) | (133.8) | (156.1) | (125.8) | (325.8) | |
Interest Income | 45.86 | 216 | 267.8 | 235 | 194.1 | 164.1 | |
Income Tax Expense | 12.51 | 39.89 | 49.95 | 7.967 | 38.58 | 49.39 | |
Net Income | |||||||
Net Income | 63.76 | 147.2 | 46.43 | 78.33 | 94.14 | 113.7 | |
Supplemental | |||||||
EBIT | 127 | 346.4 | 245.2 | 229.6 | 268.4 | 201.4 | |
EBITDA | 127.1 | 348.8 | 245.2 | 230.4 | 271.6 | 195 | |