
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 122 | 171.9 | 472.8 | 484.4 | 554.6 | 266.8 | |
COGS | 1.543441 | 3.931158 | 11.6 | 30.12 | 115.7 | 130.3 | |
Gross Profit | 120.5 | 168 | 461.2 | 454.3 | 438.9 | 136.5 | |
Operating Expenses & Income | |||||||
Operating Income | 112.1 | 126.8 | 361.7 | 1,294.6 | (2,259.8) | (2,561.9) | |
Total Operating Expenses | 9.916568 | 45.12 | 111.1 | (810.2) | 2,814.4 | 2,828.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.90519 | 9.561446 | 18.8 | 28 | 41.81 | 168.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.013766) | (0.915139) | (8.96569) | (297.1) | (286.7) | (385.8) | |
Interest Income | 41.46 | 44.06 | 125.2 | 86.97 | 74.44 | 18.75 | |
Income Tax Expense | - | 11.62 | - | - | - | - | |
Net Income | |||||||
Net Income | 1,261.5 | 2,753.9 | 1,861.6 | 704.4 | (2,032.3) | (2,237.1) | |
Supplemental | |||||||
EBIT | 116.4 | 2,765 | - | - | - | - | |
EBITDA | 1,262.5 | 2,767.2 | - | - | - | - | |