
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 38,388.8 | 16,897.5 | 29,276.1 | 28,621.6 | 32,707.6 | 38,155.7 | |
COGS | (0.00007) | 0.00034 | (0.00026) | 0.00005 | 12,415.4 | 12,159.8 | |
Gross Profit | 38,388.8 | 16,897.5 | 29,276.1 | 28,621.6 | 20,292.2 | 25,995.9 | |
Operating Expenses & Income | |||||||
Operating Income | 22,238.8 | (15,022.1) | 8,539.2 | 11,771.2 | 9,323 | 14,879.8 | |
Total Operating Expenses | 16,150 | 31,941.5 | 20,736.9 | 16,940.6 | 23,384.6 | 23,275.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 9,221.7 | 14,249.5 | 12,070.5 | 8,517.2 | 1,209 | 1,344 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6,137.8) | (17,010.6) | (7,855.7) | (7,357.5) | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 22,239.4 | (15,010.1) | 8,318.5 | 11,389.8 | 9,324.1 | 14,794 | |
Supplemental | |||||||
EBIT | - | (15,022.1) | 8,539.2 | 11,742.1 | 9,323 | 14,879.8 | |
EBITDA | - | (14,340.7) | 9,222.5 | 12,413 | 10,525.5 | 16,066.7 | |