
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 23,296.5 | 47,138.4 | 41,333 | 16,528.4 | 21,188 | 25,718.2 |
COGS | - | - | - | - | - | - |
Gross Profit | 23,296.5 | 47,138.4 | 41,333 | 16,528.4 | 21,188 | 25,718.2 |
Operating Expenses & Income | ||||||
Operating Income | 22,247.4 | 45,585.8 | 34,641 | 1,745 | 14,572.8 | 19,790.9 |
Total Operating Expenses | 1,049.1 | 1,552.6 | 6,691.9 | 14,783.4 | 6,615.2 | 5,927.3 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 18.84 | 193.3 | 6,676.8 | 13,525.5 | 6,158.4 | 5,219.2 |
Earnings from Continuing Operations | ||||||
Interest Expense | (256.5) | (681.6) | (3,783.3) | (3,977.1) | (3,289.8) | (7,404.4) |
Interest Income | 14.48 | 169.1 | 119.7 | 79.56 | 209.8 | 367.4 |
Income Tax Expense | (5.33345) | 2.89644 | - | - | - | - |
Net Income | ||||||
Net Income | 22,252.7 | 45,007.6 | 29,482.6 | (2,064.5) | 11,937 | 13,089.2 |
Supplemental | ||||||
EBIT | 22,247.4 | 45,585.8 | - | - | - | - |
EBITDA | 22,247.4 | 46,093.3 | 2,511 | - | - | - |