
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 9.925 | 12.11 | 19.96 | 17.71 | 17.18 |
COGS | 0.198 | 0.403 | 0.56 | 0.526 | 0.708 |
Gross Profit | 9.727 | 11.71 | 19.4 | 17.19 | 16.45 |
Operating Expenses & Income | |||||
Operating Income | 0.39 | 0.571 | 5.265 | 3.942 | 3.164 |
Total Operating Expenses | 9.535 | 11.54 | 14.7 | 13.77 | 13.99 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (0.083) | (0.075) | (0.063) | (0.088) | (0.096) |
Interest Income | 0.016 | 0.13 | 0.393 | 0.739 | 0.658 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 0.723 | 1.311 | 6.023 | 4.055 | 3.376 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |