
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 9.632938 | 1.115129 | 3.722 | 5.694 | 1.557 | |
COGS | 0.18 | 0.18 | 0.18 | 0.081 | 0.113 | |
Gross Profit | 9.452938 | 0.935129 | 3.542 | 5.613 | 1.444 | |
Operating Expenses & Income | ||||||
Operating Income | 10.06 | (3.581578) | 6.413 | 6.503 | 1.126 | |
Total Operating Expenses | (0.428059) | 4.696708 | (2.691) | (0.809) | 0.431 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 0.148 | 0.081 | 0.081 | 0.097 | 0.181 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.004124) | (0.0201) | (0.596) | - | (0.001) | |
Interest Income | 0.314739 | - | 0.134 | 0.333 | - | |
Income Tax Expense | 0.0156 | - | - | - | - | |
Net Income | ||||||
Net Income | 3.100896 | (8.654591) | 2.916 | 4.898 | (2.186) | |
Supplemental | ||||||
EBIT | 2.670478 | (8.634529) | 3.707 | 5.13 | (2.341) | |
EBITDA | 9.584576 | 1.027471 | 5.959 | 6.852 | 1.018 | |