

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4.446729 | 40.72 | 50.34 | 125.2 | 501 | 757.1 | |
COGS | 1.250466 | 5.137615 | 36.26 | 70.25 | 159 | 351.4 | |
Gross Profit | 3.196262 | 35.59 | 14.08 | 54.9 | 342 | 405.7 | |
Operating Expenses & Income | |||||||
Operating Income | (0.177351) | 0.318687 | (32.37) | (18.24) | 22.12 | (221.3) | |
Total Operating Expenses | 3.373613 | 35.27 | 46.45 | 73.14 | 319.9 | 627 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.110274 | 17.77 | 21.64 | 32.08 | 124.3 | 312.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.172229) | (293.5) | (10.8) | (0.0655) | (11.04) | (39.98) | |
Interest Income | 0.005999 | 0.0545 | 0.616 | 3.898509 | 7.504 | 46.41 | |
Income Tax Expense | 0.697581 | 1.879009 | 1.593333 | 2.308618 | 6.56 | (0.85) | |
Net Income | |||||||
Net Income | (34) | (289.6) | (114.6) | (19.34) | 86.94 | 76.92 | |
Supplemental | |||||||
EBIT | (25.13) | 5.790853 | (102.2) | (16.96) | 104.5 | 107.7 | |
EBITDA | (24.43) | 11.13 | (81.7) | 16.78 | 285.7 | 476.8 | |