

| 2020 | 2021 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 532,604 | 851,664 | 1,031,793 | 1,142,767 | 1,001,844 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | (11,164) | 114,242 | 194,195 | 137,193 | 96,786 | |
Total Operating Expenses | - | - | 120,586 | 153,524 | 173,169 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 12,448 | 12,445 | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (10,566) | (10,838) | - | - | - | |
Interest Income | 527 | 232 | - | - | - | |
Income Tax Expense | 678 | (13,345) | (29,676) | (32,177) | (9,979) | |
Net Income | ||||||
Net Income | (12,499) | 84,931 | 178,879 | 103,873 | 46,643 | |
Supplemental | ||||||
EBIT | (3,138) | 108,882 | 208,555 | 136,050 | 56,622 | |
EBITDA | 40,862 | 151,842 | 257,943 | 187,495 | 112,306 | |