
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 181.3 | 248.4 | 131.7 | 482.8 | 714.4 | 701.3 | |
COGS | 105.7 | 158.3 | 32.85 | 272.2 | 33.41 | 147.9 | |
Gross Profit | 75.61 | 90.03 | 131.7 | 210.6 | 681 | 553.4 | |
Operating Expenses & Income | |||||||
Operating Income | 39.79 | 44.55 | 76.85 | 96.39 | 511.3 | 495.8 | |
Total Operating Expenses | 35.81 | 45.48 | 54.87 | 114.2 | 169.8 | 57.61 | |
R&D Expenses | 0 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 23.38 | 34.51 | 52.12 | 73.31 | 6.098 | 73.69 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (106) | (157.2) | (203) | (247.2) | (365) | (417.1) | |
Interest Income | 182 | 240.3 | 290.1 | 413.3 | 556.7 | 616.3 | |
Income Tax Expense | 10.57 | 12.03 | 18.83 | 27.93 | 41.26 | 43.34 | |
Net Income | |||||||
Net Income | 29.22 | 32.21 | 52.27 | 68.42 | 105.1 | 107.7 | |
Supplemental | |||||||
EBIT | 39.79 | 44.55 | 215.3 | 96.39 | 509.3 | 473.3 | |
EBITDA | 42.2 | 46.67 | 279 | 98.39 | 511.3 | 475 | |