

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 436,691 | 273,773 | 276,360 | 313,323 | 386,399 | 429,977 | |
COGS | - | - | - | - | - | - | |
Gross Profit | 436,691 | 273,773 | 276,360 | 313,323 | 386,399 | - | |
Operating Expenses & Income | |||||||
Operating Income | 30,794 | 42,540 | 32,060 | 55,711 | 66,068 | - | |
Total Operating Expenses | 405,897 | 231,233 | 244,300 | 257,612 | 320,331 | 364,286 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 37,343 | 253 | 620 | 2,089 | 19,813 | 43,258 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7,448) | (2,752) | (2,628) | (2,728) | - | (2,972) | |
Interest Income | 3,581 | 2,752 | 55,634 | 53,263 | 54,668 | 41,507 | |
Income Tax Expense | 3,178 | 4,261 | 4,090 | 9,122 | 10,669 | 9,124 | |
Net Income | |||||||
Net Income | 26,834 | 37,381 | 27,257 | 44,960 | 53,505 | 53,919 | |
Supplemental | |||||||
EBIT | 38,468 | 31,526 | - | - | 66,068 | - | |
EBITDA | - | - | - | - | 70,336 | - | |