
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 109.9 | 129.3 | 129.4 | 178.3 | 225.3 | 411.1 | |
COGS | - | - | (16.26) | - | - | - | |
Gross Profit | 109.9 | 129.3 | 145.6 | 178.3 | 225.3 | 357.5 | |
Operating Expenses & Income | |||||||
Operating Income | 27.49 | 10.54 | 27.56 | 38.81 | 49.84 | 76.89 | |
Total Operating Expenses | 30.43 | (118.7) | 124.2 | 139.5 | 175.5 | 280.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0118) | (0.004132) | - | - | - | - | |
Interest Income | 1.12165 | 1.377609 | 2.204618 | 6.333667 | 5.987 | - | |
Income Tax Expense | 5.215895 | 2.184175 | 4.357399 | 10.07 | 12.76 | 26.46 | |
Net Income | |||||||
Net Income | 22.27 | 9.154859 | 14.19 | 28.74 | 37.08 | 76.59 | |
Supplemental | |||||||
EBIT | 27.49 | 10.54 | 46.11 | 38.81 | 49.84 | (195) | |
EBITDA | 27.77 | 10.78 | 46.22 | 38.95 | 50.02 | (194.6) | |