

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 26,987.5 | 4,198 | 8,112 | 10,290 | 7,964.4 | 17,581.4 | |
COGS | 2,417.3 | 352 | 5,389 | 6,344 | 4,554.2 | 9,969.3 | |
Gross Profit | 24,570.2 | 3,846 | 2,723 | 3,946 | 3,410.2 | 7,612.1 | |
Operating Expenses & Income | |||||||
Operating Income | (818.7) | (53) | 578 | 760 | 959.4 | 1,929.6 | |
Total Operating Expenses | 25,389 | 3,899 | 2,145 | 3,186 | 2,450.8 | 5,682.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 8,624.1 | 1,323 | 1,866 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (709.6) | (183) | (424) | (900) | (691.8) | (1,610.2) | |
Interest Income | 31.19 | 6 | 21 | 28 | 17 | - | |
Income Tax Expense | 288.5 | 17 | 139 | 164 | 182.7 | 389.1 | |
Net Income | |||||||
Net Income | (935.7) | (488) | 146 | (943) | 319.5 | (158.2) | |
Supplemental | |||||||
EBIT | (818.7) | (285) | 578 | 71 | 959.4 | 1,240.6 | |
EBITDA | 3,072.3 | 167 | 1,098 | 757 | 1,672.1 | 2,657.7 | |