
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 604 | (109) | 522 | 820 | (2,312) | 1,381.7 | |
COGS | 50.96 | 45.54 | 6 | 6 | - | 61.41 | |
Gross Profit | 604 | (109) | 522 | 814 | (2,312) | (1,308) | |
Operating Expenses & Income | |||||||
Operating Income | 610 | (115) | 519 | 797 | (246) | 774.2 | |
Total Operating Expenses | 2 | 11 | 3 | 17 | (2,066) | (1,992) | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2 | 6 | 0.2 | 15 | 8 | 111 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8) | (5) | (6) | (6) | - | (6) | |
Interest Income | 24 | 29 | 34 | 47 | 78 | - | |
Income Tax Expense | 610 | 4.553937 | - | - | - | 2.924192 | |
Net Income | |||||||
Net Income | 602 | (120) | 519 | 795 | (247) | 545.5 | |
Supplemental | |||||||
EBIT | 610 | (115) | - | 1,592 | - | 1,165.4 | |
EBITDA | 610 | (102) | 519 | 797 | (246) | 782.1 | |