

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,900,697.4 | 82,574 | 144,353 | 1,974,984.4 | 273,624 | 392,239.8 | |
COGS | 45,657.4 | (5,739) | 1,872 | 32,381.4 | 8,111 | - | |
Gross Profit | 3,914,434.6 | 71,104 | 144,353 | 1,974,984.4 | 265,513 | 392,239.8 | |
Operating Expenses & Income | |||||||
Operating Income | 3,512,936.9 | 72,772 | 15,838 | 1,750,295.7 | 22,560.1 | 88,015.3 | |
Total Operating Expenses | 3,699,852.6 | 64,546 | 10,426 | 224,688.7 | 242,799 | 286,304.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 21,461.4 | 1,856 | 1,724 | 35,061 | 2,102 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20,613.8) | (1,492) | (1,872) | (33,079.6) | (1,286.2) | (1,986.7) | |
Interest Income | 643,714.1 | 4,505 | 28 | 3,698.6 | 946 | - | |
Income Tax Expense | 95,376.9 | 907 | 6,333 | 134,092.3 | 13,405.6 | 16,877.8 | |
Net Income | |||||||
Net Income | 106,539.4 | 5,231 | 7,065 | 144,716.3 | 8,351 | 14,778.2 | |
Supplemental | |||||||
EBIT | 235,483.7 | 7,926 | 15,838 | 324,814.5 | 23,846.3 | - | |
EBITDA | 268,715.3 | 10,042 | 17,449 | 351,591.4 | 25,712.6 | 25,417 | |