

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 26,500 | 8,746.6 | 11,970 | 8,139 | 27,781.1 | 46,643.8 | |
COGS | 1,432 | (11,821.7) | 2,745 | 3,157 | - | - | |
Gross Profit | 26,500 | 20,568.3 | 11,970 | 8,139 | 27,781.1 | 42,426.8 | |
Operating Expenses & Income | |||||||
Operating Income | (2,221) | (643) | 2,097 | 2,953 | 4,945.6 | 12,867.3 | |
Total Operating Expenses | (28,721) | 21,087 | 9,873 | 5,186 | 22,835.4 | 30,237.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3,128 | 3,100 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (328) | (200) | (172) | (171) | (183.2) | (386.9) | |
Interest Income | 24 | 171 | 4,433 | 5,292 | 5,562 | 1,140 | |
Income Tax Expense | 462 | 354 | 385 | 538 | 822.8 | 1,513.2 | |
Net Income | |||||||
Net Income | 2,214 | (1,007) | 1,701 | 2,285 | 3,981.7 | 7,610.4 | |
Supplemental | |||||||
EBIT | (2,221) | (443) | 2,535 | 3,124 | 5,124 | - | |
EBITDA | (6,477) | (318.8) | 3,055.5 | 3,124 | 5,128.8 | 26,119.1 | |