

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6.0819 | 10.22 | 9.668447 | 21 | 620.4 | 883.6 | |
COGS | 3.880308 | 4.756876 | 5.327962 | 10.49 | 236.8 | 441.6 | |
Gross Profit | 2.201592 | 5.462673 | 4.340485 | 10.51 | 383.6 | 442 | |
Operating Expenses & Income | |||||||
Operating Income | 1.111226 | 3.955437 | 1.285572 | 5.86342 | 317.7 | 350.8 | |
Total Operating Expenses | 1.090267 | 1.507236 | 3.054913 | 4.649431 | 302.6 | 474.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.199909 | 0.25015 | 1.117877 | 4.244993 | 71.08 | 99.73 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.343428) | (0.146825) | (0.255993) | (0.236077) | (21.95) | (62.91) | |
Interest Income | 0.333148 | 0.512015 | 0.127462 | 0.0747 | 26.91 | 44.41 | |
Income Tax Expense | (0.001297) | (0.430584) | - | 0.203317 | - | 2.184 | |
Net Income | |||||||
Net Income | 0.743645 | 3.412886 | 1.023437 | 5.494022 | 280.2 | 265 | |
Supplemental | |||||||
EBIT | 1.085776 | 3.559711 | 1.27943 | 5.933415 | 309.8 | 266.5 | |
EBITDA | 2.730458 | 5.737981 | 3.330933 | 10.71 | 417.3 | 415.8 | |