
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | 101 | 590.8 | 646.7 | |
COGS | 0.0141 | 0.0969 | 0.473764 | 40.2 | 184.9 | 202.6 | |
Gross Profit | (0.0141) | (0.0969) | (0.473764) | 60.79 | 405.9 | 444.2 | |
Operating Expenses & Income | |||||||
Operating Income | (2.780313) | (5.187853) | (7.554) | 52.9 | 388.2 | 426.9 | |
Total Operating Expenses | 2.780313 | 5.187853 | 7.554 | 7.888479 | 17.75 | 17.25 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.785473 | 2.056175 | 7.554 | 7.888479 | 17.94 | 19.24 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (1.46396) | - | (5.825627) | (20.69) | (16.81) | |
Interest Income | - | 2.04981 | 4.048028 | 10.02 | 15.77 | 10.31 | |
Income Tax Expense | - | 0.000002 | (0.000005) | 2.382674 | 61.9 | 37.21 | |
Net Income | |||||||
Net Income | (2.819347) | (1.897416) | (7.18) | 43.11 | 292.9 | 365.4 | |
Supplemental | |||||||
EBIT | (2.791551) | (5.561084) | (7.554) | 52.9 | 388.2 | 471.8 | |
EBITDA | (2.786736) | (5.220435) | (7.248) | 67.18 | 442 | 529.4 | |