
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 68 | 504 | 575 | 677 | 1,089 | 2,514.3 | |
COGS | 7 | 63 | 74 | 67 | 97 | 441.4 | |
Gross Profit | 61 | 441 | 501 | 610 | 992 | 2,072.9 | |
Operating Expenses & Income | |||||||
Operating Income | 34.51 | 8.004667 | 468 | 598 | 854 | 1,798.7 | |
Total Operating Expenses | 5 | 36 | 500 | 12 | 235 | 710.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2 | 17 | 22 | 27 | 134 | 114.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (53) | (227) | (278) | (383) | (542) | (1,069.1) | |
Interest Income | 5 | 1,109 | 1,440 | 360 | 203 | 323.2 | |
Income Tax Expense | 249 | (81) | (69) | 59 | - | 28.66 | |
Net Income | |||||||
Net Income | 778 | (623) | (900) | 13 | 512 | 420.7 | |
Supplemental | |||||||
EBIT | 1,080 | (477) | 468 | - | - | - | |
EBITDA | 1,101.9 | (266.2) | (679) | 456 | - | - | |