
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | (396.2) | (351.2) | (199.6) | 111.6 | 76.82 | 145.4 | |
COGS | 0.986 | - | - | - | 0.055 | - | |
Gross Profit | (396.2) | (351.2) | (199.6) | 111.6 | 76.76 | 145.4 | |
Operating Expenses & Income | |||||||
Operating Income | (404.7) | (356) | (206.5) | 84.4 | 586.9 | 1,347.7 | |
Total Operating Expenses | 8.521 | 6.524 | 6.96 | 27.23 | (510.1) | (1,202.2) | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 6.059 | 4.259 | 4.227 | 4.125 | 7.598 | 17.12 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.986) | (1.726) | (5.802) | (4.978) | (0.443025) | - | |
Interest Income | 0.962 | 0.004 | 0.035 | 0.084 | 1.321 | 1.885 | |
Income Tax Expense | 0.067 | 0.061 | 0.079 | 0.054 | 0.066 | 0.0709 | |
Net Income | |||||||
Net Income | (404.8) | (357.8) | (206.6) | 75.9 | 578.2 | 1,346.4 | |
Supplemental | |||||||
EBIT | (404.7) | (356) | (200.7) | 80.33 | - | - | |
EBITDA | (404.7) | (356) | (200.7) | 80.33 | 578.7 | 1,346.5 | |