
| 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 13 | 29.28 | 52 | 73.42 | 104.6 | |
COGS | 7.959225 | 21.11 | 39.84 | 57.03 | 79.77 | |
Gross Profit | 5.040801 | 8.167872 | 12.16 | 16.39 | 24.83 | |
Operating Expenses & Income | ||||||
Operating Income | 3.232877 | 6.102383 | 9.488825 | 8.201053 | 9.166069 | |
Total Operating Expenses | 1.807924 | 2.065489 | 2.669126 | 8.190568 | 27.11 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 1.807924 | 2.72819 | 2.669126 | 8.966709 | 7.296669 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.0364) | (0.164491) | (0.262176) | (0.233122) | (0.357277) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 0.845245 | 1.366789 | 2.372883 | 2.241138 | 2.9421 | |
Net Income | ||||||
Net Income | 2.470542 | 4.476259 | 6.926414 | 6.711487 | 6.166234 | |
Supplemental | ||||||
EBIT | 3.245228 | 6.187581 | 9.800569 | 8.201053 | - | |
EBITDA | 4.670159 | 7.929039 | 11.54 | 11.82 | - | |