
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 84.35 | (311.2) | 297.4 | 244.6 | 216.2 |
COGS | - | - | - | - | 0.0128 |
Gross Profit | 84.35 | (311.2) | 297.4 | 244.6 | 216.2 |
Operating Expenses & Income | |||||
Operating Income | 84 | (312.9) | 294.9 | 240.6 | 213.4 |
Total Operating Expenses | 0.354697 | 1.727239 | 297.4 | 4.005724 | 2.846065 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 0.241586 | 0.689743 | 1.963709 | 3.069543 | 0.953426 |
Earnings from Continuing Operations | |||||
Interest Expense | - | - | (0.000868) | (0.00133) | (0.0128) |
Interest Income | 0.752178 | 23.6 | 32.3 | 28.44 | 29.19 |
Income Tax Expense | (0.236558) | (0.228485) | (0.167895) | - | - |
Net Income | |||||
Net Income | 84 | (312.9) | 294.9 | 240.6 | 213.4 |
Supplemental | |||||
EBIT | 84 | (312.9) | 589.8 | - | - |
EBITDA | 84 | (312.9) | 590 | - | 213.4 |