
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 31.96 | 66.78 | 136.7 | 197.4 | 223.8 |
COGS | 0.214 | 0.644 | 3.576 | 7.575 | 6.133 |
Gross Profit | 31.75 | 66.14 | 133.1 | 189.8 | 217.6 |
Operating Expenses & Income | |||||
Operating Income | 25.52 | 55.4 | 115 | 157.4 | 180.7 |
Total Operating Expenses | 6.448 | 11.39 | 21.69 | 39.94 | 43.02 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (0.025) | (0.065) | (0.082) | (0.158) | (0.564) |
Interest Income | - | 0.176 | 0.89 | 1.041 | 1.825 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 14.26 | 49.74 | 92.27 | 133.6 | 172 |
Supplemental | |||||
EBIT | 25.71 | 54.48 | 115.6 | 152.5 | 182.6 |
EBITDA | 26.71 | 56.12 | 118.2 | 157.1 | 188 |