

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | 231.3 | 455.6 | 592.6 | |
COGS | - | - | 0.143 | 153.5 | 274.4 | 306.8 | |
Gross Profit | - | - | (0.143) | 77.88 | 181.2 | 285.8 | |
Operating Expenses & Income | |||||||
Operating Income | (60.58) | 39.42 | (17.3) | 49.6 | 155.7 | 262.2 | |
Total Operating Expenses | 14.12 | 12.51 | 23.2 | 28.28 | 25.59 | 23.67 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 13.48 | 11.1 | 15.29 | 17.63 | 22.21 | 18.97 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.032) | (0.025) | (0.017) | (5.077) | (6.834584) | (7.219701) | |
Interest Income | 0.257 | 1.036 | 2.899 | 22.47 | 5.414 | 34.1 | |
Income Tax Expense | (46.42) | (0.384) | - | - | 62.36 | 99.67 | |
Net Income | |||||||
Net Income | (22.46) | 40.81 | 26.09 | 6.118 | (29.8) | 70.88 | |
Supplemental | |||||||
EBIT | (60.34) | 40.45 | (17.3) | 13.62 | 155.7 | 220.7 | |
EBITDA | (60.19) | 40.6 | (17.15) | 37.35 | 222.6 | 286.1 | |