
| 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 31.96 | 66.78 | 136.7 | 197.4 | 223.8 | |
COGS | 0.214 | 0.644 | 3.576 | 7.575 | 6.133 | |
Gross Profit | 31.75 | 66.14 | 133.1 | 189.8 | 217.6 | |
Operating Expenses & Income | ||||||
Operating Income | 25.52 | 55.4 | 115 | 157.4 | 180.7 | |
Total Operating Expenses | 6.234 | 10.74 | 18.12 | 32.37 | 36.89 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.025) | (0.065) | (0.082) | (0.158) | (0.564) | |
Interest Income | - | 0.176 | 0.89 | 1.041 | 1.825 | |
Income Tax Expense | 8.727 | (4.886) | 6.114 | 9.525 | 10.08 | |
Net Income | ||||||
Net Income | 14.26 | 49.74 | 92.27 | 133.6 | 172 | |
Supplemental | ||||||
EBIT | 25.71 | 54.48 | 115.6 | 152.5 | 182.6 | |
EBITDA | 26.71 | 56.12 | 118.2 | 157.1 | 188 | |