

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6.012 | 8.071 | 10.07 | 12.18 | 27.74 | 37.76 | |
COGS | 1.425 | 1.831 | 3.48 | 4.011 | 5.007 | - | |
Gross Profit | 4.587 | 8.071 | 6.593 | 12.18 | 22.73 | 37.76 | |
Operating Expenses & Income | |||||||
Operating Income | 27.27 | 11.85 | (2.902) | (27.56) | 16.94 | 35.33 | |
Total Operating Expenses | 5.911 | (3.781) | 15.53 | 39.74 | 5.789 | 2.43 | |
R&D Expenses | 0.000004 | 0.000001 | 0.000003 | - | - | - | |
Selling General & Admin Expenses | 1.688 | 0.283 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.177) | (1.465) | (4.094) | (4.676) | (10.37) | - | |
Interest Income | 0.028 | 0.091 | 1.803 | 1.588 | 0.584 | - | |
Income Tax Expense | 0.028 | 0.091 | (0.0919) | - | - | - | |
Net Income | |||||||
Net Income | 26.13 | 10.48 | (32.6) | (30.65) | 8.369 | 23.47 | |
Supplemental | |||||||
EBIT | (1.324) | (1.14) | (28.5) | (25.97) | 18.74 | 25.76 | |
EBITDA | (1.264) | (1.064) | (28.43) | (25.9) | 18.75 | 25.83 | |