
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 44 | 1,006 | 1,122 | 967 | 980 | 1,039 | |
COGS | 31 | 211 | 306 | 184 | 158 | 124 | |
Gross Profit | 13 | 795 | 816 | 783 | 822 | 915 | |
Operating Expenses & Income | |||||||
Operating Income | 431 | 2,279 | 311 | 1,145 | 744 | 864 | |
Total Operating Expenses | 28 | 71 | 505 | (362) | 78 | 51 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 6 | 15 | 18 | 11 | 12 | 105 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (207) | (449) | (481) | (531) | (505) | (516) | |
Interest Income | 9 | 25 | 73 | 72 | 65 | 139 | |
Income Tax Expense | 19 | 374 | 174 | 165 | 215 | 207 | |
Net Income | |||||||
Net Income | 577 | 919 | (530) | 269 | 201 | 67 | |
Supplemental | |||||||
EBIT | 490 | 2,338 | 456 | 1,214 | 1,402 | 1,371 | |
EBITDA | 492 | 2,343 | 463 | 1,223 | 1,408 | 1,377 | |