

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 180 | (184,259.7) | 30,801.9 | 249 | 493.3 | 496.3 | |
COGS | 849.9 | 906 | 207.7 | 979.4 | 216 | 699 | |
Gross Profit | (669.9) | (681) | 30,594.1 | (730.4) | 277.3 | (202.7) | |
Operating Expenses & Income | |||||||
Operating Income | 180 | (186,148.8) | 29,025.5 | (1,512.7) | 13,110.9 | (2,034.1) | |
Total Operating Expenses | 876.5 | 1,428.1 | 1,405.8 | 782.3 | (12,833.6) | 1,831.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 348.3 | 362.7 | 375.1 | 307 | 294.1 | 336.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (455,763.5) | - | - | - | - | |
Interest Income | 207.2 | 87,880.9 | 1,328.7 | 13,558.6 | 2,304 | 19,828.7 | |
Income Tax Expense | (122,708.3) | (4.369531) | (10.41) | 0.16962 | (3.799) | (3.68005) | |
Net Income | |||||||
Net Income | 117,016.8 | (270,497.5) | 23,324.2 | (36,085.5) | 53,578.3 | (30,338.7) | |
Supplemental | |||||||
EBIT | 1,082.9 | (186,148.8) | (1,536.4) | (1,512.7) | 53,574.5 | 22,498.5 | |
EBITDA | 1,126 | (186,117) | (1,510.7) | (1,480.8) | 53,597.1 | 22,519.5 | |