
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 122 | 169.4 | 300.4 | 509.9 | 907.5 | 1,060.6 | |
COGS | - | - | - | - | - | - | |
Gross Profit | 122 | 169.4 | 300.4 | 509.9 | 907.5 | 1,060.6 | |
Operating Expenses & Income | |||||||
Operating Income | 7.776 | (4.092) | 14.79 | 417.2 | 128.5 | 653.9 | |
Total Operating Expenses | 116.8 | 173.5 | 285.6 | 92.68 | 779 | 728.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 5.042 | 5.811 | 7.051 | 7.398 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.75) | - | - | (3.518) | (4.069) | (4.042) | |
Interest Income | - | - | - | 9.198 | 22.53 | 24.65 | |
Income Tax Expense | 1.761 | (0.713) | 3.795 | 26.86 | 43.23 | 47.65 | |
Net Income | |||||||
Net Income | 3.265 | (3.813) | 9.158 | 51.15 | 85.24 | 93.89 | |
Supplemental | |||||||
EBIT | 7.776 | (3.1) | 14.79 | 77.45 | 132.5 | - | |
EBITDA | 8.867 | 0.992 | 16 | 81.53 | 137.5 | - | |