

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 39.96 | 88.87 | 167.4 | 221.5 | 1,105.9 | 1,104.1 | |
COGS | 6.780429 | 11.56 | 29.35 | 38.67 | 615.5 | 613.8 | |
Gross Profit | 33.18 | 77.31 | 138 | 182.9 | 490.4 | 490.3 | |
Operating Expenses & Income | |||||||
Operating Income | 28.34 | 69.79 | 121.1 | 143.9 | 407.6 | 399 | |
Total Operating Expenses | 11.62 | 19.07 | 46.31 | 77.64 | 698.3 | 705.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.634981 | 4.340617 | 15.79 | 25.03 | 30.11 | 36.24 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.240306) | (0.144642) | - | - | - | (17.37) | |
Interest Income | 4.591749 | 7.805607 | 49.34 | 200.9 | 46.83 | 12.47 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 215.3 | 743.8 | 1,259.8 | 133.8 | 62.59 | 19.03 | |
Supplemental | |||||||
EBIT | 28.32 | 68.32 | - | - | - | - | |
EBITDA | 215.6 | 743.8 | - | - | - | - | |