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	Sep '25 Sep 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	129.11	144.04	75.79	92.89	0.29	-
Other Revenue	69.7	14.44	12.49	5.09	-	-
Revenue	198.8	158.48	88.28	97.98	0.29	-
Revenue Growth (YoY)	125.19%	79.52%	-9.90%	33339.93%	-	-
Gross Profit	198.8	158.48	88.28	97.98	0.29	-
Selling, General & Admin	178.82	156.12	106.21	131.76	212.35	118.96
Other Operating Expenses	-106.29	-164.92	-1,319	4,088	1,064	0.08
Operating Expenses	72.52	-8.8	-1,213	4,220	1,276	119.04
Operating Income	126.28	167.28	1,301	-4,122	-1,276	-119.04
Interest Expense	-48.1	-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)	-81.97	-72.68	-0.65	-116.63	-	-
EBT Excluding Unusual Items	-3.79	56.07	1,298	-4,245	-1,401	-119.02
Gain (Loss) on Sale of Investments	96.89	29.45	3.67	-	-	-
Asset Writedown	-152.18	-0.96	-	-	-	-
Pretax Income	-59.08	84.57	1,301	-4,245	-1,401	-119.02
Income Tax Expense	4.36	5.01	1.46	1.2	0.26	-
Earnings From Continuing Operations	-63.44	79.56	1,300	-4,246	-1,401	-119.02
Minority Interest in Earnings	2.39	-1.04	-0.85	-	-	-
Net Income	-61.05	78.53	1,299	-4,246	-1,401	-119.02
Net Income to Common	-61.05	78.53	1,299	-4,246	-1,401	-119.02
Net Income Growth	-	-93.96%	-	-	-	-
Shares Outstanding (Basic)	118	113	113	113	113	2
Shares Outstanding (Diluted)	118	115	122	113	113	2
Shares Change (YoY)	-3.25%	-5.55%	8.61%	-	6898.48%	-
EPS (Basic)	-0.52	0.70	11.55	-37.74	-12.46	-74.04
EPS (Diluted)	-0.52	0.68	10.64	-37.74	-12.46	-74.04
EPS Growth	-	-93.61%	-	-	-	-
Free Cash Flow	3.05	-30.37	-127.63	193.64	-123.03	-0.15
Free Cash Flow Per Share	0.03	-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	63.52%	105.55%	1474.18%	-4206.98%	-435362.12%	-
Profit Margin	-30.71%	49.55%	1471.61%	-4333.46%	-478241.30%	-
Free Cash Flow Margin	1.54%	-19.16%	-144.58%	197.63%	-41990.44%	-
EBITDA	129.82	171.11	1,303	-4,118	-1,275	-
EBITDA Margin	65.30%	107.97%	1476.03%	-	-	-
D&A For EBITDA	3.55	3.83	1.63	3.6	0.2	-
EBIT	126.28	167.28	1,301	-4,122	-1,276	-119.04
EBIT Margin	63.52%	105.55%	1474.18%	-	-	-
Effective Tax Rate	-	5.92%	0.11%	-	-	-
Advertising Expenses	-	3	2	9	6.67	-

Updated Nov 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q