

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,874 | 1,605 | 6,534 | 7,080 | 4,572.6 | 13,310.6 | |
COGS | 1,147 | 1,118 | 1,298 | 2,901 | 2,226.8 | 4,867.7 | |
Gross Profit | 1,727 | 487 | 5,236 | 4,179 | 2,345.8 | 8,442.8 | |
Operating Expenses & Income | |||||||
Operating Income | (537) | (1,165) | 1,225 | 1,366 | 1,289.9 | 2,550.5 | |
Total Operating Expenses | 2,264 | 1,659 | 4,011 | 2,813 | 1,055.9 | 5,892.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2 | 2 | 11 | 31 | 177 | 31 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (373) | (443.9) | (497) | (424) | (366) | (569.5) | |
Interest Income | 2 | 19 | 48 | 67 | 36 | - | |
Income Tax Expense | 3 | (6) | 49 | (35) | 4.9996 | 18 | |
Net Income | |||||||
Net Income | (1,048) | (1,582) | 692 | 1,045 | 895.9 | 1,798.3 | |
Supplemental | |||||||
EBIT | (708) | (1,177) | 1,246 | 1,392 | 1,289.9 | 2,576.5 | |
EBITDA | 25 | (427) | 2,055 | 2,146 | 2,081.9 | 4,139.7 | |