
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 146,671.4 | 144,533 | 9,242.3 | 8,439.4 | 5,795.8 | |
COGS | 2,022.6 | 3,997.1 | 249.3 | 354.4 | 201.3 | |
Gross Profit | 144,606.7 | 140,536 | 8,993 | 8,084.9 | 5,594.5 | |
Operating Expenses & Income | ||||||
Operating Income | 40,322.6 | 33,744.6 | 1,946.6 | 1,314.6 | 496.9 | |
Total Operating Expenses | 106,306.7 | 110,788.5 | 7,295.7 | 7,124.8 | 5,299 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (45.52) | (3.478507) | (0.193) | (0.155) | (0.11) | |
Interest Income | 246.9 | 474.9 | 40.94 | 99.12 | 68.79 | |
Income Tax Expense | 11,880.3 | 9,824.8 | - | - | - | |
Net Income | ||||||
Net Income | 30,446.4 | 25,679.2 | 1,753 | 667.2 | 142.6 | |
Supplemental | ||||||
EBIT | 40,322.6 | 33,744.6 | 2,353.4 | 886.5 | 189.9 | |
EBITDA | 44,394.8 | 39,504.6 | 2,602.8 | 1,240.9 | 391.3 | |