

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 27,483.9 | 32,041.8 | 45,676.5 | 47,203.5 | 4,804.1 | 6,296.5 | |
COGS | 0.000007 | 0.000004 | (70,046.1) | - | 2,707.7 | - | |
Gross Profit | 27,483.9 | 32,041.8 | 45,676.5 | 47,203.5 | 2,126.7 | 3,614.9 | |
Operating Expenses & Income | |||||||
Operating Income | 123,314.5 | 30,234.7 | 44,873.3 | 47,203.5 | 916.5 | 2,408.9 | |
Total Operating Expenses | 438.2 | 571.1 | 2,487 | 706,319.8 | 114.8 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4,833.9 | 726 | 803.3 | 966.6 | 984.9 | 72.22 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14,690.5) | (37,392.9) | (66,566.7) | (1,581,726.4) | (2,581.5) | (4,309.3) | |
Interest Income | 380,969.3 | 60,447.9 | 98,558.7 | 98,425.5 | 50,022 | - | |
Income Tax Expense | 2,057.5 | 2,639.4 | 4,091 | 4,017.1 | 179.3 | 283.5 | |
Net Income | |||||||
Net Income | 7,538.5 | 14,320.7 | 22,488.9 | 16,404.7 | 738 | 1,203.7 | |
Supplemental | |||||||
EBIT | 9,020.8 | 15,369.9 | 18,318.9 | 487,131 | 824.1 | - | |
EBITDA | 10,085.2 | 16,028.4 | 19,221.9 | 505,804.1 | 858 | - | |