

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 445.9 | 319.9 | 324.2 | 124.9 | 91.96 | |
COGS | 20.43 | 20.18 | 29.62 | 9.756 | 6.892 | |
Gross Profit | 425.5 | 299.7 | 294.6 | 115.2 | 85.07 | |
Operating Expenses & Income | ||||||
Operating Income | 370.2 | 132.1 | 259.9 | 163.1 | (205.9) | |
Total Operating Expenses | 75.75 | 187.8 | 64.34 | (38.13) | 297.8 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 3.423 | 3.295 | 4.608 | 1.196 | 1.605 | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | (0.192) | (0.498) | (0.031) | (0.105) | |
Interest Income | 1.108 | 20.56 | 20.87 | 6.249 | 5.362 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | 327.2 | 162 | 201.8 | 304.6 | (5.219) | |
Supplemental | ||||||
EBIT | - | 196.6 | 277.6 | 175.4 | (188.2) | |
EBITDA | - | 198.1 | 282.1 | 184.3 | (180.3) | |