

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,887 | 6,558 | 6,249 | 10,868.8 | 19,605 | 33,792.9 | |
COGS | - | - | 23,623 | - | 14,647 | - | |
Gross Profit | 6,887 | 6,558 | 6,249 | 10,868.8 | 19,605 | 26,609.5 | |
Operating Expenses & Income | |||||||
Operating Income | 9,280 | 9,835 | (6,148) | (9,743.5) | 9,865 | 3,778 | |
Total Operating Expenses | 10,907 | 12,918 | 12,397 | 20,612.2 | 9,740 | 24,215.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 7,019 | 8,018 | 8,056 | 12,828 | 8,513 | 9,575.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,465) | (7,111) | (13,033) | (23,416.6) | (14,674.7) | (29,303.7) | |
Interest Income | 4,325 | 10,139 | 16,492 | 29,030.3 | 18,798 | - | |
Income Tax Expense | 1,586 | 1,824 | 1,291 | 2,122.5 | 1,863.5 | 3,188.1 | |
Net Income | |||||||
Net Income | 4,706 | 5,182 | 3,522 | 5,946.6 | 4,856.2 | 8,568.1 | |
Supplemental | |||||||
EBIT | 8,004 | 14,103 | 17,859 | 31,529 | 6,690.6 | 26,466.9 | |
EBITDA | 8,823 | 15,002 | 18,856 | 32,838.4 | 7,477.6 | 28,861.1 | |