Bullish Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Operating Revenue	135.19	144.04	75.79	92.89	0.29	-
Other Revenue	31.42	14.44	12.49	5.09	-	-
Revenue	166.61	158.48	88.28	97.98	0.29	-
Revenue Growth (YoY)	70.05%	79.52%	-9.90%	33339.93%	-	-
Gross Profit	166.61	158.48	88.28	97.98	0.29	-
Selling, General & Admin	170.8	156.12	106.21	131.76	212.35	118.96
Other Operating Expenses	82.08	-164.92	-1,319	4,088	1,064	0.08
Operating Expenses	252.88	-8.8	-1,213	4,220	1,276	119.04
Operating Income	-86.28	167.28	1,301	-4,122	-1,276	-119.04
Interest Expense	-44.07	-38.53	-2.98	-6.09	-126.84	-
Interest & Investment Income	-	-	-	-	1.51	0.02
Currency Exchange Gain (Loss)	-	-	-	-	-0.05	-
Other Non Operating Income (Expenses)	-58.03	-72.68	-0.65	-116.63	-	-
EBT Excluding Unusual Items	-188.37	56.07	1,298	-4,245	-1,401	-119.02
Gain (Loss) on Sale of Investments	44.39	29.45	3.67	-	-	-
Asset Writedown	-	-0.96	-	-	-	-
Pretax Income	-143.98	84.57	1,301	-4,245	-1,401	-119.02
Income Tax Expense	5.18	5.01	1.46	1.2	0.26	-
Earnings From Continuing Operations	-149.17	79.56	1,300	-4,246	-1,401	-119.02
Minority Interest in Earnings	2.98	-1.04	-0.85	-	-	-
Net Income	-146.18	78.53	1,299	-4,246	-1,401	-119.02
Net Income to Common	-146.18	78.53	1,299	-4,246	-1,401	-119.02
Net Income Growth	-	-93.96%	-	-	-	-
Shares Outstanding (Basic)	113	113	113	113	113	2
Shares Outstanding (Diluted)	113	115	122	113	113	2
Shares Change (YoY)	0.46%	-5.55%	8.61%	-	6898.48%	-
EPS (Basic)	-1.29	0.70	11.55	-37.74	-12.46	-74.04
EPS (Diluted)	-1.30	0.68	10.64	-37.74	-12.46	-74.04
EPS Growth	-	-93.61%	-	-	-	-
Free Cash Flow	41.9	-30.37	-127.63	193.64	-123.03	-0.15
Free Cash Flow Per Share	0.37	-0.26	-1.04	1.72	-1.09	-0.09
Dividend Per Share	-	-	-	-	3.300	-
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	-
Operating Margin	-51.78%	105.55%	1474.18%	-4206.98%	-435362.12%	-
Profit Margin	-87.74%	49.55%	1471.61%	-4333.46%	-478241.30%	-
Free Cash Flow Margin	25.15%	-19.16%	-144.58%	197.63%	-41990.44%	-
EBITDA	-82.5	171.11	1,303	-4,118	-1,275	-
EBITDA Margin	-49.52%	107.97%	1476.03%	-	-	-
D&A For EBITDA	3.78	3.83	1.63	3.6	0.2	-
EBIT	-86.28	167.28	1,301	-4,122	-1,276	-119.04
EBIT Margin	-51.78%	105.55%	1474.18%	-	-	-
Effective Tax Rate	-	5.92%	0.11%	-	-	-
Advertising Expenses	-	3	2	9	6.67	-

Updated Jul 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q