

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18,710 | 20,773 | 18,413 | 37,614 | 63,714.7 | 11,456.8 | |
COGS | 2,386 | 4,723 | 14,753 | 19,011 | 18,311 | - | |
Gross Profit | 16,324 | 16,050 | 19,199 | 18,603 | 45,403.6 | 10,665.5 | |
Operating Expenses & Income | |||||||
Operating Income | 6,902 | 4,782 | 11,053 | 5,971 | 6,659.9 | 7,455.2 | |
Total Operating Expenses | 9,422 | 11,268 | 11,696 | 12,632 | 38,743.7 | 21,522 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 210 | 265 | - | - | 5,209.2 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,386) | (4,723) | (14,753) | (19,011) | (17,516.2) | - | |
Interest Income | 13,258 | 17,645 | 28,051 | 31,288 | 30,749 | 41,719 | |
Income Tax Expense | 1,017 | 859 | 1,985 | 1,494 | 1,903.7 | 2,115.1 | |
Net Income | |||||||
Net Income | 5,784 | 3,827 | 5,460 | 4,421 | 4,659 | 5,208.9 | |
Supplemental | |||||||
EBIT | 6,902 | 4,782 | 7,503 | 5,971 | 6,659.9 | - | |
EBITDA | 9,727 | 7,178 | 10,408 | 9,397 | 10,136.9 | 7,455.2 | |