
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 205 | 273 | 409.4 | 238 | 9,632.2 | 9,818.8 | |
COGS | 3 | 2 | 5 | 3 | 6,443.1 | 4,097 | |
Gross Profit | 202 | 272 | 409 | 235 | 3,189.1 | 5,721.8 | |
Operating Expenses & Income | |||||||
Operating Income | 138 | 219.2 | 353 | 195 | (19.5) | 31 | |
Total Operating Expenses | (256) | 52 | 56 | 40 | 9,651.7 | 9,787.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 40.36 | 22 | 13.5 | 15 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (96.33) | (41) | (260) | (151) | (755.4) | (851.4) | |
Interest Income | 58.39 | 24 | 57 | 27 | 176.1 | 161.8 | |
Income Tax Expense | 77 | 38 | 26 | 37 | - | - | |
Net Income | |||||||
Net Income | 305 | 163.2 | (78) | 864 | (75.3) | 63.1 | |
Supplemental | |||||||
EBIT | 137.7 | 424.5 | 348 | 195 | - | - | |
EBITDA | 138 | 425.5 | 208.4 | 1,051 | - | - | |