
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 38.08 | 71.54 | 51.8 | 51.9 | 31.32 | 24.3 | |
COGS | 2.649338 | 11.18 | 14.06 | 10.36 | 2.927867 | - | |
Gross Profit | 35.43 | 60.36 | 51.8 | 41.49 | 28.39 | - | |
Operating Expenses & Income | |||||||
Operating Income | 21.04 | 43.77 | 30.94 | 13.86 | (13.65) | - | |
Total Operating Expenses | (17.05) | 6.301637 | 20.86 | 17.28 | 42.05 | 1.075264 | |
R&D Expenses | 0.000001 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 4.958657 | 6.038145 | 19.85 | 5.531248 | 4.683003 | 10.73 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.126846) | (6.814075) | (6.357457) | (6.336308) | (6.758536) | (6.73351) | |
Interest Income | 38.14 | 81.5 | 70.54 | 51.99 | 31.32 | 22.81 | |
Income Tax Expense | 0.0352 | 1.026324 | 1.659337 | 0.447587 | (0.613379) | 0.24955 | |
Net Income | |||||||
Net Income | 21 | 35.93 | 20.95 | 16.78 | (20.67) | 3.332175 | |
Supplemental | |||||||
EBIT | 21.04 | 43.77 | (18.63) | 20.65 | - | - | |
EBITDA | 21.04 | 43.77 | 26.98 | 21.67 | (14.53) | - | |