

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1.910556 | 1.949924 | 2.147553 | 1.809036 | 9.639867 | 12.53 | |
COGS | 0.005056 | 0.0151 | 0.0162 | 0.016 | 0.0291 | 0.056 | |
Gross Profit | 1.9055 | 1.934808 | 2.131332 | 1.792995 | 9.610797 | 12.47 | |
Operating Expenses & Income | |||||||
Operating Income | 0.10247 | 0.12916 | 0.163669 | (3.25861) | 0.460947 | (2.127477) | |
Total Operating Expenses | 1.803035 | 1.805645 | 1.967663 | 5.051605 | 9.14985 | 14.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.130569) | (0.172552) | (0.246841) | (0.258813) | (0.129436) | (0.13911) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.000004 | 0.000004 | (0.000001) | - | - | - | |
Net Income | |||||||
Net Income | (0.0281) | (0.0434) | (0.0832) | (3.517423) | 0.331511 | (2.266587) | |
Supplemental | |||||||
EBIT | 0.102465 | 0.129163 | 0.163669 | (3.25861) | 0.460947 | (2.127477) | |
EBITDA | 0.107521 | 0.144279 | 0.17989 | (3.242569) | 0.490017 | (2.071449) | |