

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 83.36 | 13.39 | 5.97 | 71.19 | 97.21 | 84.25 | |
COGS | 24.79 | 22.9 | 33.04 | 25.66 | 16.03 | 20.19 | |
Gross Profit | 83.36 | (9.509) | (27.07) | 45.53 | 81.18 | 64.07 | |
Operating Expenses & Income | |||||||
Operating Income | 76.56 | (20.07) | (39.82) | 32.05 | 75.73 | 55.28 | |
Total Operating Expenses | 6.807 | 10.56 | 12.75 | 13.49 | 5.453 | 8.782 | |
R&D Expenses | 0.000001 | 0 | 0.000001 | - | - | 38.01 | |
Selling General & Admin Expenses | 6.126 | 6.704 | 8.996 | 8.693 | 6.117 | 7.339 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.37) | (22.9) | (33.04) | (25.66) | (26.52) | (32.04) | |
Interest Income | 82.83 | 116.6 | 135.3 | 106.4 | 88.26 | 66.26 | |
Income Tax Expense | (100.7) | 26.76 | 110.6 | - | - | 0.2 | |
Net Income | |||||||
Net Income | 76.56 | (20.07) | (39.82) | 32.05 | 49.21 | 38.73 | |
Supplemental | |||||||
EBIT | 76.56 | 15.21 | 9.052 | - | - | - | |
EBITDA | 177.3 | (20.07) | (39.82) | 32.05 | 75.73 | 55.28 | |