

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 739.9 | 87.3 | 467.4 | (276.8) | 515.8 | 355.4 | |
COGS | 117.4 | 148.2 | 146.4 | 130.1 | - | 106.6 | |
Gross Profit | 622.5 | (60.9) | 320.9 | (406.9) | - | 248.7 | |
Operating Expenses & Income | |||||||
Operating Income | 582.6 | (101.6) | 262.8 | (469.9) | - | 267.8 | |
Total Operating Expenses | 39.88 | 40.74 | 58.08 | 62.99 | 330.2 | (25.65) | |
R&D Expenses | 0.000001 | 0 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 29.73 | 40.56 | 44.03 | 45.79 | 18.47 | 25.25 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (117.4) | (148.2) | (146.4) | (130.1) | (129.9) | (116.8) | |
Interest Income | 584.7 | 760.8 | 770.3 | 671.1 | 581.9 | 441.6 | |
Income Tax Expense | (739.9) | 46.74 | 423.3 | - | - | - | |
Net Income | |||||||
Net Income | 582.6 | (101.6) | 262.8 | (469.9) | 153.7 | 236.2 | |
Supplemental | |||||||
EBIT | 722.6 | 467.5 | 423.3 | 17.19 | - | - | |
EBITDA | 582.6 | (101.6) | 262.8 | (469.9) | - | 267.7 | |