

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3.561105 | 6.60542 | 6.247785 | 6.111611 | 3.559843 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | 2.67263 | 29.38 | 30.21 | 32.96 | (28.5) | |
Total Operating Expenses | 0.888475 | (22.77) | (23.96) | (26.85) | 32.06 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 0.923321 | 0.987246 | 1.14231 | 1.139183 | 1.394486 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.1946) | (0.169454) | (0.576256) | (0.965064) | (0.527356) | |
Interest Income | 0.08 | 0.08 | 0.135365 | 0.333497 | 0.006741 | |
Income Tax Expense | (0.232651) | - | - | - | - | |
Net Income | ||||||
Net Income | (8.956052) | 29.11 | 29.54 | 32.04 | (29.33) | |
Supplemental | ||||||
EBIT | 12.62 | 29.64 | 30.34 | 33.29 | (28.49) | |
EBITDA | (8.974026) | 29.67 | 30.36 | 33.32 | (28.44) | |