
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 26,687 | (13,964) | 30,350 | 12,916 | 35,693 | 42,859 | |
COGS | 41 | 81 | 20,851 | 181 | 164 | - | |
Gross Profit | 26,687 | (13,964) | 30,350 | 12,735 | 35,529 | 42,747 | |
Operating Expenses & Income | |||||||
Operating Income | 26,675 | (13,896) | 30,337 | 12,722 | 35,655 | 63,134 | |
Total Operating Expenses | 12 | 13 | 13 | 13 | 15 | (20,167) | |
R&D Expenses | 0.000003 | 0.000003 | 0.000004 | - | - | - | |
Selling General & Admin Expenses | 127 | 120 | 45 | 47 | 121 | 182 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (41) | (81) | (139) | (181) | (141) | (148) | |
Interest Income | 53 | 4 | 4 | 62 | 38 | 220 | |
Income Tax Expense | 81 | (10) | 133 | 68 | 113 | 176 | |
Net Income | |||||||
Net Income | 26,594 | (13,967) | 30,204 | 12,654 | 35,401 | 62,857 | |
Supplemental | |||||||
EBIT | 26,675 | (13,896) | 30,337 | 12,854 | - | - | |
EBITDA | 26,675 | (13,896) | 27,143 | 12,722 | 35,655 | 63,134 | |