
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 18,579.5 | 90,387.4 | 52,188.5 | 71,045.7 | 63,369.2 |
COGS | - | - | - | - | - |
Gross Profit | 15,481.5 | 29,005.6 | 52,188.5 | 71,045.7 | 63,369.2 |
Operating Expenses & Income | |||||
Operating Income | 15,203.3 | 70,189.7 | 34,451 | 63,203.7 | 53,853.7 |
Total Operating Expenses | 2,591.9 | 7,705.9 | 17,737.5 | 7,842 | 9,515.5 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 1,281.2 | 7,271.2 | 4,668.2 | 6,355.9 | 9,268.1 |
Earnings from Continuing Operations | |||||
Interest Expense | (2,094.9) | (12,875.8) | (30,721.9) | (32,902.5) | (33,926.3) |
Interest Income | 6,428 | 41,295.6 | 1,626.4 | 794.6 | 574.1 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 8,775.4 | 28,932.2 | 4,183.4 | 30,116.6 | 19,375.4 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 14,685.8 | 26,401.3 | - | - | - |