

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,353.7 | (362.1) | 284.4 | 490.4 | 148.5 | 571.6 | |
COGS | - | - | 92.7 | - | 15.4 | - | |
Gross Profit | 1,353.7 | (362.1) | 284.4 | 490.4 | 133.1 | 566.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,343.7 | (373.1) | 273.6 | 479.3 | 195.7 | 337.2 | |
Total Operating Expenses | 10 | 11 | 10.8 | 11.1 | (62.6) | 229.3 | |
R&D Expenses | 0.00001 | 0.000002 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 10 | 11 | 10.8 | 11.1 | 6.6 | 15 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,320.9) | (406.1) | (219.3) | (421.3) | (153.4) | (219.3) | |
Interest Income | 31.2 | 42.8 | 59.2 | 67.5 | 54.9 | 44.9 | |
Income Tax Expense | 1,343.7 | 4.7 | 3.8 | 2.2 | 0.6 | 0.6 | |
Net Income | |||||||
Net Income | 1,343.7 | (377.8) | 269.8 | 477.1 | 195.1 | 336.6 | |
Supplemental | |||||||
EBIT | 1,343.7 | (373.1) | 355.5 | 479.3 | - | - | |
EBITDA | 1,343.7 | (373.1) | 273.6 | 479.3 | 195.7 | 337.2 | |