

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 44.82 | (53.65) | 27.4 | 45.77 | 26.31 | 54.2 | |
COGS | 1.139454 | 2.271569 | 6.66012 | 7.29533 | 2.585299 | 5.119022 | |
Gross Profit | 43.68 | (55.92) | 20.74 | 38.48 | 23.72 | 49.08 | |
Operating Expenses & Income | |||||||
Operating Income | 43.27 | (56.24) | 20.26 | 37.95 | 33.19 | 59.85 | |
Total Operating Expenses | 0.414778 | 0.31947 | 0.473921 | 0.525651 | (9.470462) | (10.77) | |
R&D Expenses | 0.000001 | 0.00001 | 0.000002 | - | - | - | |
Selling General & Admin Expenses | 0.396137 | 0.316095 | 0.429199 | 0.49611 | 0.569229 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.139454) | (2.271569) | (6.66012) | (7.29533) | (6.197047) | (12.5) | |
Interest Income | 26.34 | 25.31 | 27.74 | 29.81 | 28.47 | - | |
Income Tax Expense | (1.476557) | 2.271569 | (6.650068) | - | - | - | |
Net Income | |||||||
Net Income | 43.27 | (56.24) | 20.26 | 37.95 | 27.08 | 47.44 | |
Supplemental | |||||||
EBIT | 43.27 | (56.24) | 20.26 | 37.95 | 27.08 | - | |
EBITDA | 43.59 | (55.93) | 18.93 | 35.46 | 27.08 | 59.96 | |