
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | (49.51) | (237.7) | (20.7) | 54.41 | 179.5 | 505.1 | |
COGS | 49.51 | 237.7 | 11.21 | 3.431 | 3.99 | 105.9 | |
Gross Profit | (99.02) | (475.5) | (20.7) | 54.41 | 175.5 | 402.8 | |
Operating Expenses & Income | |||||||
Operating Income | (64.76) | (196.7) | 162.7 | 273.9 | 159 | 397.9 | |
Total Operating Expenses | 1.401 | (1.105) | (20.7) | 54.41 | 16.49 | 158.6 | |
R&D Expenses | 0 | 0.000024 | 0 | - | - | - | |
Selling General & Admin Expenses | 2.876 | 2.986 | 3.441 | 2.618 | 16.04 | 8.526 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.09) | (61.71) | (201.9) | (236.3) | (305.7) | (380.2) | |
Interest Income | 134.7 | 144.6 | 159.9 | 241.6 | 414 | 562.6 | |
Income Tax Expense | (71.85) | (258.5) | (39.23) | - | - | - | |
Net Income | |||||||
Net Income | (64.76) | (258.5) | (39.23) | 37.66 | 159 | 338.4 | |
Supplemental | |||||||
EBIT | (64.76) | (196.7) | 170.5 | - | - | - | |
EBITDA | (64.76) | (196.7) | 162.7 | 273.9 | 464.8 | 562.3 | |