

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 6.300366 | 4.874296 | 6.815835 | 6.482623 | 8.089036 |
COGS | 0.360963 | 0.258377 | 1.02645 | 2.285532 | 1.529376 |
Gross Profit | 5.939403 | 4.874296 | 5.789385 | 4.197091 | 6.55966 |
Operating Expenses & Income | |||||
Operating Income | 1.63932 | 0.473093 | 0.821467 | 1.059414 | 1.091258 |
Total Operating Expenses | 4.300083 | 4.401203 | 4.967918 | 3.137677 | 5.468402 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | 0.253949 | 0.217835 | 0.0615 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.360963) | (0.258377) | (1.02645) | (2.285532) | (1.529376) |
Interest Income | 3.344081 | 4.154652 | 5.891701 | 7.077592 | 7.335203 |
Income Tax Expense | 0.4205 | 0.105 | 0.195 | 0.27 | 0.27 |
Net Income | |||||
Net Income | 1.21882 | 0.380593 | 0.626467 | 0.789414 | 0.821258 |
Supplemental | |||||
EBIT | 1.63932 | 0.485593 | 0.821467 | 1.059414 | 1.091258 |
EBITDA | 1.777832 | 0.596348 | 0.922938 | 1.168742 | 1.241076 |