

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,874 | 1,605 | 6,534 | 911.4 | 7,443 | 10,214.7 | |
COGS | 1,147 | 1,118 | 1,298 | 373.5 | 1,536 | 3,004.3 | |
Gross Profit | 1,727 | 487 | 5,236 | 538 | 5,907 | 7,210.4 | |
Operating Expenses & Income | |||||||
Operating Income | (537) | (1,165) | 1,225 | 175.8 | 1,231 | 1,874.9 | |
Total Operating Expenses | 2,264 | 1,659 | 4,011 | 362.1 | 4,676 | 5,335.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2 | 2 | 11 | 3.99068 | 7 | 10.99 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (337) | (411) | (497) | (49.18) | (324) | (562.1) | |
Interest Income | 371 | 416 | 48 | 43.77 | 36 | 351.4 | |
Income Tax Expense | 3 | (6) | 49 | (4.505606) | 5 | 11.02 | |
Net Income | |||||||
Net Income | (1,048) | (1,582) | 692 | 134.5 | 896 | 1,357.9 | |
Supplemental | |||||||
EBIT | (708) | (1,177) | 1,246 | 179.2 | 1,299 | 1,946.3 | |
EBITDA | 25 | (427) | 2,021 | 276.3 | 2,049 | 3,143.1 | |