
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 28.76 | 68.57 | 132.4 | 181.6 | 235.8 | 197.2 | |
COGS | 4.195 | 18.17 | 49.62 | 57.8 | 36.96 | 44.76 | |
Gross Profit | 24.56 | 50.4 | 82.78 | 123.8 | 198.8 | 152.4 | |
Operating Expenses & Income | |||||||
Operating Income | 22.29 | 45.77 | 77.08 | 132.7 | 171.7 | 134.8 | |
Total Operating Expenses | 2.273 | 4.635 | 5.701 | (8.9) | 27.05 | 17.61 | |
R&D Expenses | 0.000001 | 0.000001 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 1.838 | 2.513 | 2.906 | 4.283 | 3.813 | 915.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.195) | (18.17) | (49.62) | (57.8) | (76.36) | (78.34) | |
Interest Income | 18.75 | 74.83 | 160.4 | 211.6 | 234.8 | 179.6 | |
Income Tax Expense | 26.74 | 66.06 | 129.4 | 0.717 | 1.658 | 0.787 | |
Net Income | |||||||
Net Income | 22.29 | 45.77 | 77.08 | 131.9 | 93.71 | 74.54 | |
Supplemental | |||||||
EBIT | 38.31 | 84.64 | 132.1 | - | - | - | |
EBITDA | 22.29 | 45.77 | 77.08 | 132.7 | 171.7 | 134.8 | |