
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13.39 | 34.4 | 78.22 | 148.3 | 208.1 | 208.1 | |
COGS | 2.868135 | 3.867099 | 6.477717 | 16.55 | 29.47 | 29.47 | |
Gross Profit | 10.52 | 30.54 | 71.74 | 131.8 | 178.6 | 178.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1.447385 | 8.435876 | 38.18 | 96.54 | 127.4 | 130.8 | |
Total Operating Expenses | 11.95 | 25.97 | 40.04 | 51.78 | 80.73 | 77.33 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 8.087715 | 14.55 | 9.412564 | 9.936577 | 12.5 | 18.65 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.58) | (7.790282) | (23.27) | (17.72) | (60.49) | (80.48) | |
Interest Income | 16.08 | 12.08 | 9.298815 | 6.007713 | 159.6 | 140.8 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 217 | 1,409.7 | 1,283.3 | 1,785.8 | 1,650.5 | 1,650.5 | |
Supplemental | |||||||
EBIT | 2.486147 | - | - | - | - | - | |
EBITDA | 234.6 | - | - | - | - | - | |