

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,672 | 16,038 | 13,327 | 15,425 | 15,994.7 | 32,230.7 | |
COGS | - | - | (1,504) | 11,874 | 13,088.6 | - | |
Gross Profit | 13,672 | 16,038 | 13,327 | 3,551 | 2,906.1 | 13,643.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,222 | 3,411 | 1,504 | 2,768 | 1,479.9 | 9,642.6 | |
Total Operating Expenses | 3,664 | 2,887 | 11,927 | 1,297 | 1,426.1 | 9,867.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | 20.43 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (403) | (1,708) | (315) | (514) | (278) | (142.6) | |
Interest Income | 1,865 | 3,525 | 578 | 681 | 732 | - | |
Income Tax Expense | 138 | 483 | 429 | 644 | 436.3 | 1,093 | |
Net Income | |||||||
Net Income | 681 | 1,148 | 1,197 | 1,823 | 1,004.6 | 2,856 | |
Supplemental | |||||||
EBIT | (610) | 4,792 | 1,715 | 2,768 | 1,479.9 | - | |
EBITDA | (403) | 4,998 | 1,951 | 2,935.6 | 1,631.2 | 3,662.9 | |