

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 34.82 | 133 | 120.2 | 125.5 | 174.9 | 284.7 | |
COGS | 10.67 | 28.22 | 29.8 | 25.17 | 34.15 | 61.32 | |
Gross Profit | 30.13 | 60.06 | 90.39 | 100.4 | 140.8 | 223.4 | |
Operating Expenses & Income | |||||||
Operating Income | 682.7 | (115.6) | 118.8 | 317.1 | 362.3 | 567.6 | |
Total Operating Expenses | 48.07 | 32.48 | (28.38) | (216.8) | (221.6) | (344.2) | |
R&D Expenses | 0.000011 | 0.000001 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 45.81 | 33.96 | 16.82 | 27.16 | 20.07 | 72.08 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.34) | (37.7) | (34.5) | (42.84) | (52.82) | (134.8) | |
Interest Income | 10.83 | 17.3 | 33.99 | 50.17 | 31.66 | - | |
Income Tax Expense | 100.1 | (20.04) | 25.45 | 32.55 | 48 | 88.63 | |
Net Income | |||||||
Net Income | 571.5 | (122.5) | 87.29 | 287 | 290.4 | 555.5 | |
Supplemental | |||||||
EBIT | (17.91) | 87.78 | 147.2 | 362.4 | 391.3 | 880.8 | |
EBITDA | (15.78) | 92.26 | 153.2 | 371 | 402 | 901.5 | |