

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 69.53 | 74.4 | 159.1 | 176.4 | 220.1 | 178.5 | |
COGS | 5.575 | 46.09 | 72.51 | 71.46 | 58.7 | 60.6 | |
Gross Profit | 69.53 | 28.32 | 86.54 | 105 | 161.4 | 117.9 | |
Operating Expenses & Income | |||||||
Operating Income | 59.57 | 18.34 | 76.39 | 95.76 | 160.4 | 106.9 | |
Total Operating Expenses | 9.965 | 9.973 | 10.15 | 9.229 | 1.002 | 10.93 | |
R&D Expenses | 0 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 9.965 | 11.5 | 10.65 | 9.382 | 5.007 | 10.26 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.88) | (46.09) | (72.51) | (71.46) | (67.9) | (68.48) | |
Interest Income | 97.48 | 131 | 173.4 | 171 | 140.5 | 138.6 | |
Income Tax Expense | 89.44 | (47.61) | 148.9 | - | - | - | |
Net Income | |||||||
Net Income | 59.57 | 18.34 | 76.39 | 95.76 | 92.54 | 73.76 | |
Supplemental | |||||||
EBIT | 59.57 | (12.16) | 96.46 | - | 160.4 | - | |
EBITDA | 59.57 | 18.34 | 76.39 | 95.76 | 163.6 | 106.9 | |