
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 30.42 | 52.28 | 65.61 | (2,106) | - | - | |
COGS | 0.165915 | 0.0448 | 0.0881 | - | - | - | |
Gross Profit | 30.26 | 52.23 | 65.52 | (2,106) | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 13.32 | 20.91 | 15.9 | (17.78) | - | - | |
Total Operating Expenses | 16.94 | 31.32 | 49.62 | 15,670 | 6.482 | 17.92 | |
R&D Expenses | 0 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 2.243038 | 3.097219 | 5.293057 | 6.841 | 6.482 | 7.236 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.42) | (21.55) | (29.19) | - | (25.39) | (37.78) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (13.29) | (20.47) | (0.000001) | (43.88) | - | - | |
Net Income | |||||||
Net Income | 11.46 | 20.91 | 12.1 | (39.57) | 1.836 | (12.41) | |
Supplemental | |||||||
EBIT | 29,273 | 20.91 | 36,582.6 | - | - | - | |
EBITDA | 29,274.2 | 21.02 | 38,998 | 2,828 | - | - | |