

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 17.3 | 6.768913 | 6.725867 | 5.595253 | 4.997 | |
COGS | 6.675049 | - | - | - | - | |
Gross Profit | 10.63 | 6.768913 | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | (2.174233) | 2.005271 | 0.707117 | (0.713761) | (0.853139) | |
Total Operating Expenses | 19.47 | 4.763641 | 6.01875 | 6.309014 | 5.850139 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.497601) | (1.392989) | (8.338742) | (10.61) | (7.859408) | |
Interest Income | 0.0736 | 0.12488 | 1.077388 | 3.014089 | 2.217106 | |
Income Tax Expense | 1.035761 | 1.03574 | - | - | - | |
Net Income | ||||||
Net Income | 83.19 | 90.11 | 34.31 | 12.46 | 21.89 | |
Supplemental | ||||||
EBIT | (2.161264) | 1.996248 | 43.64 | 22.97 | 30.16 | |
EBITDA | 85.98 | 93.86 | 44.95 | 24.28 | 31.48 | |