

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.350715 | 0.203622 | 0.512742 | 0.599069 | 0.434631 | 0.724263 | |
COGS | 0.0482 | 0.0025 | 0.22832 | 0.009844 | 0.066 | 0.0887 | |
Gross Profit | 0.302533 | 0.201122 | 0.284422 | 0.589225 | 0.368626 | 0.635598 | |
Operating Expenses & Income | |||||||
Operating Income | 0.16968 | 0.0951 | 0.10601 | 0.436608 | 0.180916 | 0.449221 | |
Total Operating Expenses | 0.132857 | 0.106066 | 0.178409 | 0.152617 | 0.18771 | 0.186376 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0432) | (0.0584) | (0.059) | (0.0852) | (0.0892) | (0.0813) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.236558) | (0.228485) | (0.167895) | - | - | - | |
Net Income | |||||||
Net Income | 0.126436 | 0.0366 | 0.047 | 0.351378 | 0.0918 | 0.36794 | |
Supplemental | |||||||
EBIT | (0.0669) | (0.133425) | (0.0619) | - | - | - | |
EBITDA | 0.16968 | 0.0951 | 0.10601 | 0.436608 | 0.180916 | 0.449221 | |