

| 2020 | 2021 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 711,812 | 1,156,724 | 1,371,508 | 1,545,851 | 1,445,593 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | 113,012 | 279,046 | 367,132 | 324,782 | 280,957 | |
Total Operating Expenses | - | - | 1,056,407 | 1,175,881 | - | |
R&D Expenses | - | - | 9,130 | - | - | |
Selling General & Admin Expenses | 26,795 | 34,250 | 52,049 | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (4,939) | (8,464) | (2,430) | - | - | |
Interest Income | 25,440 | 16,000 | 46,895 | - | - | |
Income Tax Expense | (51,010) | (49,583) | (104,035) | (73,083) | (53,121) | |
Net Income | ||||||
Net Income | 78,586 | 451,621 | 469,487 | 500,211 | 186,033 | |
Supplemental | ||||||
EBIT | 109,095 | 493,668 | 529,057 | 573,294 | 239,154 | |
EBITDA | 148,333 | 550,267 | 604,383 | 664,723 | 346,337 | |