
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 19.27 | 673.7 | 1,324.1 | 2,352.3 | 2,060.2 | 2,034.6 | |
COGS | 22.35 | 62.68 | 66.43 | 88.28 | 67.75 | 70.8 | |
Gross Profit | (3.080268) | 611.1 | 1,257.7 | 2,264 | 1,992.5 | 1,963.8 | |
Operating Expenses & Income | |||||||
Operating Income | (4.851377) | 315 | 1,228.3 | 2,256.3 | 1,983.8 | 1,965 | |
Total Operating Expenses | 2.1408 | 1.585371 | 584.6 | 7.68542 | 8.703703 | 24.65 | |
R&D Expenses | 0.000022 | 0.000001 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 2.1408 | 1.585371 | 30.72 | 7.68542 | 8.073376 | 8.365376 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (183.6) | (195.1) | (279) | (462.5) | (410.6) | (397.2) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 184 | (296.9) | 1,228.3 | - | - | - | |
Net Income | |||||||
Net Income | (621) | 1,008.1 | 1,576.9 | 2,577.4 | 1,330.6 | 1,315.2 | |
Supplemental | |||||||
EBIT | (29.34) | 842.5 | 1,228.3 | - | - | - | |
EBITDA | (4.851377) | 906.4 | 952.6 | 3,040 | 1,741.2 | - | |