

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 403.4 | 669 | 749 | 675 | 725.9 | 1,441.3 | |
COGS | 107.1 | 214 | 161 | 144 | 188 | 342.4 | |
Gross Profit | 296.3 | 455 | 588 | 531 | 537.9 | 1,098.9 | |
Operating Expenses & Income | |||||||
Operating Income | 3,308.1 | (1,694) | (180) | 703 | 461.9 | 1,069 | |
Total Operating Expenses | 100.5 | 59 | 768 | (172) | 75.99 | (153) | |
R&D Expenses | 0.000005 | 0.000003 | - | - | - | - | |
Selling General & Admin Expenses | 43.6 | 59 | 50 | 60 | 53 | 98 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (45.07) | (85) | (123) | (115) | (92.98) | (213.5) | |
Interest Income | 17.73 | 21 | 25 | 56 | 25 | - | |
Income Tax Expense | 212.8 | (37) | (10) | 42 | 8.998541 | (3.106651) | |
Net Income | |||||||
Net Income | 2,999.9 | (1,927) | (253) | 594 | 550.9 | 919 | |
Supplemental | |||||||
EBIT | 255.7 | (1,694) | (140) | 751 | 652.9 | 881.5 | |
EBITDA | 259.4 | (1,690) | (134) | 763 | 669.9 | 910.5 | |