
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | 1,063 | 3,639.6 | |
COGS | 1.33061 | - | - | - | 543.1 | 755.5 | |
Gross Profit | (1.33061) | - | - | - | 520 | 2,884.1 | |
Operating Expenses & Income | |||||||
Operating Income | (28.17) | (75.09) | (77.29) | (159.7) | 402.4 | 2,461.1 | |
Total Operating Expenses | 33.09 | 75.09 | 77.29 | 159.7 | 117.6 | 423 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 31.89 | 12.68 | 19.31 | 75.94 | 111.1 | 1,510 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.017) | (24.07) | (9.555) | (84.81) | (36.07) | - | |
Interest Income | - | 19.05 | 1.219 | 14.57 | 42.33 | - | |
Income Tax Expense | - | - | - | - | 50.97 | 531.4 | |
Net Income | |||||||
Net Income | (25.78) | (93.66) | (78.92) | (173) | 305.1 | 1,848.6 | |
Supplemental | |||||||
EBIT | (34.41) | (70.38) | (84.54) | (267.4) | 329.2 | 2,359.3 | |
EBITDA | (33.08) | (69.66) | (82.88) | (265.5) | 404.1 | 2,472.4 | |