
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11.37 | 59.34 | 149.4 | 197 | 324.8 | 333.8 | |
COGS | 1.427085 | 18.95 | 24.82 | 12.54 | 12.41 | 12.37 | |
Gross Profit | 9.940343 | 40.38 | 124.6 | 184.5 | 312.4 | 321.4 | |
Operating Expenses & Income | |||||||
Operating Income | 5.226391 | 24.99 | 75.86 | 119.6 | 200.5 | 199.7 | |
Total Operating Expenses | 6.141037 | 34.34 | 73.55 | 77.4 | 124.3 | 134 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.754345 | 7.710111 | 23.02 | 53.23 | 65.78 | 72.86 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.220587) | (0.240779) | (4.132966) | (10.98) | (0.005825) | (0.004193) | |
Interest Income | 0.303111 | 1.306261 | 9.244517 | 0.145438 | 2.94438 | 9.744372 | |
Income Tax Expense | 1.3273 | 6.207037 | - | - | - | - | |
Net Income | |||||||
Net Income | 3.898408 | 20.1 | 121.7 | 467.9 | 755 | 755.7 | |
Supplemental | |||||||
EBIT | 5.528165 | - | - | - | - | - | |
EBITDA | 5.446362 | 26.55 | - | - | - | - | |