
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,560 | 2,202 | 2,312 | 2,259 | 2,265 | 4,559.2 | |
COGS | 385 | 339 | 583 | 200.1 | 201 | 777.5 | |
Gross Profit | 2,175 | 1,863 | 1,729 | 2,058.8 | 2,064 | 3,781.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,460 | 305 | 925 | 1,873.7 | 1,846 | 3,236.1 | |
Total Operating Expenses | 209 | 144 | 804 | 870.1 | 218 | 545.7 | |
R&D Expenses | 0 | 0.000001 | 0 | - | - | - | |
Selling General & Admin Expenses | 362 | 339 | 258 | 6.577645 | 7 | 20.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (128) | (206) | (399) | (319.5) | (240) | (468.8) | |
Interest Income | 118 | 867 | 100 | 474.5 | 182 | 412.2 | |
Income Tax Expense | 70 | 42 | 234 | 96.79 | 61 | 66.66 | |
Net Income | |||||||
Net Income | (219) | (1,307) | (562) | (692.5) | (729) | (1,546.6) | |
Supplemental | |||||||
EBIT | 1,460 | 305 | 925 | 905.8 | 795 | 780.9 | |
EBITDA | 1,845 | 675 | 1,238 | 1,201.8 | 1,113 | 1,406.4 | |