

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,075.5 | 5,440 | 5,425 | (19,862) | 2,743 | 32 | |
COGS | 0.8791 | 24 | 25 | - | - | - | |
Gross Profit | 4,074.6 | 5,440 | 5,400 | (19,862) | 2,743 | 32 | |
Operating Expenses & Income | |||||||
Operating Income | 4,033.3 | (18) | (18) | (19,892) | 2,690 | (25) | |
Total Operating Expenses | 14.07 | 42 | 18 | 30 | 53 | 57 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 20.22 | 21 | 10 | 8 | 17 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.2746) | (64) | (320) | (360) | (311) | (289.9) | |
Interest Income | - | - | 32 | 48 | 69 | - | |
Income Tax Expense | 2.6373 | (53) | 47 | (133) | (5) | (38.99) | |
Net Income | |||||||
Net Income | 4,014 | 5,492 | 5,096 | (20,017) | 2,651 | 95 | |
Supplemental | |||||||
EBIT | 4,034.2 | 5,407 | 5,442 | (19,790) | 2,957 | - | |
EBITDA | 4,035.1 | 5,408 | 5,443 | (19,789) | 2,958 | 346 | |