

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 144.4 | 197.4 | 338.1 | 401.3 | 197.5 | 305.9 | |
COGS | 34.66 | 65.45 | 162.4 | 209.6 | - | - | |
Gross Profit | 109.7 | 132 | 175.7 | 191.7 | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 58 | 70.5 | 101.1 | 118 | - | - | |
Total Operating Expenses | 51.7 | 61.46 | 74.59 | 73.7 | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.223 | 1.315 | 1.514 | 1.793 | 6.758 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.66) | (65.45) | (162.4) | (209.6) | (216.6) | (216.4) | |
Interest Income | 126.8 | 174.8 | 295.4 | 348.3 | 354.4 | 353.3 | |
Income Tax Expense | 13.4 | 16.31 | 23.43 | 27.25 | - | 15.36 | |
Net Income | |||||||
Net Income | 44.6 | 54.2 | 77.65 | 90.78 | 88.64 | 84.11 | |
Supplemental | |||||||
EBIT | 58 | 70.5 | 101.1 | 118 | - | - | |
EBITDA | 59.8 | 72.03 | 102.5 | 119.3 | - | - | |