

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 247.1 | 256.5 | 296.7 | 277.1 | 319.5 | 661.5 | |
COGS | 12.73 | (34.52) | (216) | (0.001) | 64.86 | - | |
Gross Profit | 228.2 | 277.9 | 296.7 | 277.1 | 254.6 | 560.6 | |
Operating Expenses & Income | |||||||
Operating Income | 83.65 | 87.88 | 108.6 | 103.2 | 103.1 | 181.2 | |
Total Operating Expenses | 144.5 | 95.75 | 139.1 | 173.9 | 151.5 | 328.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.427 | 0.334 | 0.319 | 0.398 | 89.35 | 124.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.73) | (15.28) | (107.9) | (136.5) | (74.22) | (29.34) | |
Interest Income | 183.4 | 198 | 341.6 | 359.1 | 269.5 | - | |
Income Tax Expense | 15.16 | 15.24 | 18.89 | 18.63 | 17.25 | 35.65 | |
Net Income | |||||||
Net Income | 68.5 | 72.89 | 90.36 | 90.47 | 85.87 | 173.9 | |
Supplemental | |||||||
EBIT | 83.65 | 88.13 | 109.3 | 109.1 | 103.1 | - | |
EBITDA | 95.65 | 98.88 | 121 | 121.5 | 115.2 | 221.7 | |