

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | 40.82 | 449.3 | 582.6 | |
COGS | 52.17 | 33.91 | 22.66 | 49.46 | 484.5 | 527.5 | |
Gross Profit | (52.17) | (33.91) | (22.66) | (8.641) | (35.18) | 55.02 | |
Operating Expenses & Income | |||||||
Operating Income | (4.904) | 161.3 | 179.1 | 148.5 | (42.38) | 23.23 | |
Total Operating Expenses | 4.904 | 57.95 | (179.1) | (157.2) | 7.196816 | 31.79 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 7.392 | 52.42 | 43.83 | 56.58 | 54.43 | 66.22 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (35.93) | (17.31) | (8.054) | (46.78) | (42.85) | (37.78) | |
Interest Income | 26.73 | 153.5 | 239.5 | 25.92 | 134.5 | 146.2 | |
Income Tax Expense | (74.93) | (113.4) | 7.658 | (14.18) | 22.52 | 47.17 | |
Net Income | |||||||
Net Income | 55.24 | 410.9 | 318.9 | 228.1 | 266.1 | 136.6 | |
Supplemental | |||||||
EBIT | (110.7) | (91.35) | (92.73) | (143.4) | 297.4 | 138.6 | |
EBITDA | (102) | (85.48) | (90.44) | (124) | 380.8 | 227.9 | |