

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 83.28 | (26.43) | (31.8) | 20.32 | 146.6 | 170.9 | |
COGS | - | - | 60.51 | 6.396834 | 0.344976 | - | |
Gross Profit | 83.28 | (26.43) | (97.57) | 20.32 | 146.2 | 98.07 | |
Operating Expenses & Income | |||||||
Operating Income | 64.39 | (85.05) | (143.4) | 2.560144 | 131.7 | 105.8 | |
Total Operating Expenses | 12.31 | 58.63 | 14.66 | 17.76 | 14.51 | (1.672351) | |
R&D Expenses | 0.000002 | 0.000004 | 0.000097 | - | - | - | |
Selling General & Admin Expenses | 11.59 | 17.04 | 18.05 | 10.13 | 10.17 | 12.71 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.667104) | (3.072151) | (6.098914) | (6.396834) | (3.582063) | (5.137101) | |
Interest Income | 1.6671 | 4.007878 | 21.29 | 6.39683 | 3.58206 | 6.74356 | |
Income Tax Expense | 1.667104 | 5.458728 | (0.451555) | (0.410651) | - | (0.205326) | |
Net Income | |||||||
Net Income | 62.72 | (88.13) | (149.1) | (19.92) | 131.1 | 84.22 | |
Supplemental | |||||||
EBIT | 64.37 | (65.74) | (143.4) | (13.93) | 131.7 | 71.26 | |
EBITDA | 64.39 | (65.6) | (143.2) | (13.76) | 131.9 | 71.56 | |