
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | (21.63) | 20.38 | 416.2 | 257.4 | 149.3 | (206.5) | |
COGS | 14.68 | 11.6 | 0.259 | 11.13 | 11.15 | - | |
Gross Profit | (21.63) | 20.38 | 415.9 | 257.4 | 138.2 | - | |
Operating Expenses & Income | |||||||
Operating Income | (23.82) | 19.05 | 413.5 | 255.1 | 530.5 | - | |
Total Operating Expenses | 2.195 | 2.283 | 2.373 | 2.239 | (392.4) | - | |
R&D Expenses | 0 | 0 | 0.000004 | - | - | - | |
Selling General & Admin Expenses | 1.172 | 1.652 | 1.498 | 1.286 | 12.5 | 1.542 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (0.956) | (0.259) | - | - | - | |
Interest Income | 0.329 | 1.879 | 2.516 | 2.876 | - | 1.992 | |
Income Tax Expense | (0.733) | 4.225 | 59.28 | 34.02 | 73.78 | 76.22 | |
Net Income | |||||||
Net Income | (23.09) | 13.87 | 354.2 | 221.1 | 456.8 | 430.1 | |
Supplemental | |||||||
EBIT | (23.82) | 19.05 | 413.5 | - | - | - | |
EBITDA | 1.088 | (2.29) | 413.5 | 255.1 | 530.5 | - | |