

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 95,668 | 50,481.4 | 53,731 | 55,304 | 66,362.2 | 112,686.7 | |
COGS | - | 6,090 | 5,355 | 5,940 | - | - | |
Gross Profit | 95,668 | 16,422 | 48,482 | 55,304 | 66,362.2 | 87,433.9 | |
Operating Expenses & Income | |||||||
Operating Income | 5,316 | 4,422.5 | 6,367 | 7,191 | 6,111.9 | 48,010.7 | |
Total Operating Expenses | 2,835 | 12,481 | 42,804 | 1,362 | 60,250.4 | 39,423.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2,806 | 3,347 | 966 | 1,362 | 1,866 | 1,131 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (736) | (639) | (793) | (1,150) | (788.6) | (1,232.1) | |
Interest Income | 8,106 | 7,750 | 6,892 | 7,129 | 6,021 | - | |
Income Tax Expense | 1,385 | 1,448.2 | 1,536 | 1,843 | 1,649.2 | 3,474.1 | |
Net Income | |||||||
Net Income | 2,847 | 2,347.9 | 3,746 | 3,724 | 4,007.3 | 7,820.4 | |
Supplemental | |||||||
EBIT | 5,316 | 4,575.9 | 112,476 | 7,191 | - | - | |
EBITDA | 6,092 | 5,647.9 | 112,774 | 7,191 | 6,900.5 | - | |