
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 5.7 | 20.22 | 19.16 | 38.4 | 47.97 | |
COGS | - | 5.364298 | - | 19.16 | 11.37 | - | |
Gross Profit | (0.150525) | 0.335702 | 20.22 | 19.16 | 27.03 | 36.61 | |
Operating Expenses & Income | |||||||
Operating Income | (0.150526) | (0.397177) | 24.97 | 17.53 | 24.83 | 63.82 | |
Total Operating Expenses | (0.0824) | 0.60664 | (4.753588) | (58.82) | 2.199399 | (27.21) | |
R&D Expenses | - | 0.000001 | - | - | - | - | |
Selling General & Admin Expenses | - | 0.732879 | - | - | - | 3.088444 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.007545) | (5.126367) | (9.798198) | (9.245749) | (6.581102) | (8.561935) | |
Interest Income | 0.0682 | - | 0.0697 | 0.0742 | 0.002543 | - | |
Income Tax Expense | 0.000714 | 0.243294 | 1.938009 | 11.09 | 4.195816 | 9.740822 | |
Net Income | |||||||
Net Income | (0.0906) | (5.640598) | 13.3 | 57.72 | 25.42 | 54.28 | |
Supplemental | |||||||
EBIT | (0.301052) | (6.368114) | 24.97 | - | 47.56 | - | |
EBITDA | (0.150526) | (0.397177) | 18.89 | 17.53 | 36.2 | 108.5 | |