

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 329.9 | 338.8 | 357.1 | 330.9 | 495.2 | 913.4 | |
COGS | 14.48 | 41.87 | 182.4 | 204.1 | 132.5 | - | |
Gross Profit | 329.9 | 338.8 | 364.2 | 330.9 | 362.7 | 294.6 | |
Operating Expenses & Income | |||||||
Operating Income | 57.76 | 46.19 | 50.75 | 23.69 | 56.51 | 99.61 | |
Total Operating Expenses | 273.8 | 291.2 | 313.3 | 307.2 | 306.5 | 586.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 52.79 | 67.86 | 75.81 | 76.12 | 68.42 | 248.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.81) | (41.77) | (182.4) | (204.1) | (132.6) | (111.6) | |
Interest Income | 124.6 | 164.2 | 316.4 | 306.3 | 277.2 | - | |
Income Tax Expense | 7.117 | 5.03 | 6.694 | 3.797 | 9.49 | 14.89 | |
Net Income | |||||||
Net Income | 50.64 | 40.16 | 44.21 | 18.47 | 47.02 | 86.41 | |
Supplemental | |||||||
EBIT | 57.76 | 45.19 | 50.9 | 22.27 | 56.18 | 99.29 | |
EBITDA | 94.14 | 86.16 | 96.81 | 59.23 | 85.36 | 148.8 | |