

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8.8082 | 10,458 | 2,954 | 14,412 | 77,315 | 127,839 | |
COGS | 6,844 | 1,333 | 2,985 | 3,974 | 3,419 | - | |
Gross Profit | (6,835.2) | 9,125 | (31) | 10,438 | (3,419) | 24,173 | |
Operating Expenses & Income | |||||||
Operating Income | 35,021.4 | 2,357 | 3,294 | 6,645 | 6,056 | 7,116 | |
Total Operating Expenses | (41,856.6) | 6,768 | (3,325) | 3,795 | (9,475) | 17,057 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6,844) | (1,333) | (2,985) | (3,974) | (3,419) | (4,019.2) | |
Interest Income | 88,874.7 | 10,458 | 2,954 | 14,412 | 16,946 | - | |
Income Tax Expense | 7,451.7 | (19) | (84) | 1,121 | 1,033 | 1,430 | |
Net Income | |||||||
Net Income | 27,569.7 | 2,376 | 3,378 | 5,523 | 5,046 | 4,852 | |
Supplemental | |||||||
EBIT | 41,865.4 | 3,690 | 6,279 | 10,617 | 9,475 | - | |
EBITDA | 49,405.2 | 4,014 | 6,745 | 11,041 | 9,908 | 10,518.4 | |