
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4.819178 | 7.268012 | 138.4 | 263.4 | 9.887 | 9.886607 | |
COGS | (9.054788) | - | 131.4 | - | - | - | |
Gross Profit | 13.87 | 7.268012 | 138.4 | 263.4 | 9.887 | 9.843355 | |
Operating Expenses & Income | |||||||
Operating Income | 11.84 | (36.6) | 137.1 | 262 | 23.8 | 23.79 | |
Total Operating Expenses | 1.081545 | 1.497408 | 1.307685 | 1.352353 | (13.91) | (13.95) | |
R&D Expenses | 0.000003 | 0.000005 | 0.00002 | - | - | - | |
Selling General & Admin Expenses | 1.081545 | 1.497408 | 1.307685 | 1.352353 | - | 1.058 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.77364) | (3.222443) | 18.42 | 28.58 | 5.496 | 7.923797 | |
Net Income | |||||||
Net Income | 12.49 | (34.98) | 72.56 | 107.5 | 2.936 | 0.507573 | |
Supplemental | |||||||
EBIT | 11.84 | (36.6) | 136.9 | 261.9 | - | - | |
EBITDA | 12.14 | (36.26) | 137.1 | 262 | 25.63 | 25.21 | |