

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,538.4 | 1,944 | 2,030 | 2,001 | 2,629 | 3,253 | |
COGS | 280.4 | 351 | 646 | 461 | 755 | - | |
Gross Profit | 1,258 | 1,593 | 1,384 | 1,540 | 1,872 | 1,813 | |
Operating Expenses & Income | |||||||
Operating Income | 411.4 | 140 | (686) | 64 | 55.98 | (1.020975) | |
Total Operating Expenses | 846.6 | 1,453 | 2,070 | 1,476 | 1,808 | 1,259 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (83.51) | (102) | (86) | (143.9) | (171.9) | (483.7) | |
Interest Income | - | 6 | 51 | 132 | 160 | - | |
Income Tax Expense | (43.08) | 87 | 176 | 55 | (20.99) | (52.99) | |
Net Income | |||||||
Net Income | 398.2 | (34) | (905) | 15 | (94.96) | (285) | |
Supplemental | |||||||
EBIT | 370.1 | 154 | (642) | 186 | 55.98 | 208 | |
EBITDA | 934.3 | 859 | 50 | 992 | 1,031.6 | 1,922.4 | |