

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 255.2 | 12.61 | (556.8) | 845.8 | 605.6 | 858.3 | |
COGS | 63.8 | 94.12 | 115.2 | (38.46) | 12.73 | 188.8 | |
Gross Profit | 191.4 | (81.51) | (671.9) | 884.3 | 592.9 | 669.5 | |
Operating Expenses & Income | |||||||
Operating Income | 191.4 | 582.8 | (129) | 951.1 | 415.8 | 427.4 | |
Total Operating Expenses | (63.8) | (664.4) | 542.9 | (66.78) | 177.1 | 242.2 | |
R&D Expenses | 0.000001 | 0.000026 | 0 | - | - | - | |
Selling General & Admin Expenses | 35.04 | 40.72 | 38.98 | 89.75 | 95.33 | 165.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (89.17) | (258.4) | (643.2) | (607.8) | (490.9) | (407.2) | |
Interest Income | 168.6 | 295.5 | 457.3 | 450.2 | 422.4 | 282.6 | |
Income Tax Expense | 4.192 | 104.2 | 22.98 | 46.59 | 8.872 | 16.8 | |
Net Income | |||||||
Net Income | 187.2 | 220.2 | (152) | 298.2 | (454.3) | (21.68) | |
Supplemental | |||||||
EBIT | 191.4 | 582.6 | (129) | - | - | - | |
EBITDA | 191.4 | 582.8 | (129) | 952.6 | 45.52 | 318.2 | |