
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 46,357 | 17,764 | 19,757 | 20,355 | 32,578.1 | 77,525 | |
COGS | (1,090) | (6,085) | (7,217) | (7,666) | - | - | |
Gross Profit | 46,357 | 17,764 | 27,248 | 20,355 | 32,578.1 | 52,732.9 | |
Operating Expenses & Income | |||||||
Operating Income | 43,326 | 17,764 | 19,757 | 7,831 | 7,482.1 | 33,201.6 | |
Total Operating Expenses | 39,526 | (22,927) | 14,708 | 12,524 | 25,096.1 | 121,155.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 771 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (357) | (394) | (485) | (615) | (664) | (1,628.8) | |
Interest Income | - | 506 | 730 | 219 | 116 | 145 | |
Income Tax Expense | 991 | 689 | 783 | 978 | 1,205.8 | 3,073.3 | |
Net Income | |||||||
Net Income | 7,427 | 3,331 | 3,764 | 6,836 | 6,243.2 | 16,545.3 | |
Supplemental | |||||||
EBIT | 8,825 | 4,150.9 | 5,049 | 8,446 | - | - | |
EBITDA | 9,265 | 4,587.9 | 5,518 | 8,988 | 8,146 | 41,152.6 | |