

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,157.3 | (8,759) | 15,451 | 11,532.6 | 18,240 | 32,672 | |
COGS | (22.17) | (128) | (154) | (143) | - | - | |
Gross Profit | 17,157.3 | (8,759) | 16,857 | 11,532.6 | 18,240 | 32,672 | |
Operating Expenses & Income | |||||||
Operating Income | 15,610.7 | (10,244) | (242) | 2,432.5 | 20 | 10,872 | |
Total Operating Expenses | 18,132.6 | (19,863) | 12,453 | 9,100.2 | 18,220 | 29,608 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 546 | 886 | 1,237 | 852.6 | - | 1,803 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (178.8) | (230) | (258) | (231.7) | (266) | (741.8) | |
Interest Income | 5,168.6 | 8,254 | 4,834 | 4,381.5 | 6,427 | - | |
Income Tax Expense | 15.52 | (855) | 108 | (300.5) | 413.9 | (8.040513) | |
Net Income | |||||||
Net Income | (618.5) | (2,724) | (116) | (871) | (442.9) | (1,533) | |
Supplemental | |||||||
EBIT | (329.5) | (3,282) | 94 | (930.2) | 286 | (1,014) | |
EBITDA | (301.5) | (2,927) | 441 | (695.2) | 312.9 | (578) | |