

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 60,889 | 87,173 | 167,828 | 2,056,247.7 | 152,602 | 147,570.4 | |
COGS | 5,283 | 22,707 | 87,868 | 1,152,890.3 | 75,539 | 70,024.7 | |
Gross Profit | 55,606 | 64,466 | 79,960 | 903,357.4 | 77,063 | 77,545.7 | |
Operating Expenses & Income | |||||||
Operating Income | 30,864 | 33,739 | 47,963 | 509,659.1 | 38,898 | 38,661.9 | |
Total Operating Expenses | 24,742 | 30,727 | 31,997 | 393,698.2 | 38,165 | 38,883.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 688 | 899 | 1,036 | 10,548.9 | 783 | 5,852.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5,283) | (22,707) | (87,868) | (1,152,890.3) | (75,539) | (69,479.2) | |
Interest Income | 33,225 | 56,150 | 135,394 | 1,653,771.6 | 116,834 | 82,334 | |
Income Tax Expense | 5,441 | 6,862 | 9,848 | 112,662.3 | 7,835 | 7,586.1 | |
Net Income | |||||||
Net Income | 25,423 | 26,877 | 38,116 | 396,996.8 | 31,063 | 31,074.8 | |
Supplemental | |||||||
EBIT | 30,864 | 33,739 | 47,963 | 509,659.1 | 38,898 | - | |
EBITDA | 32,767 | 35,625 | 49,926 | 533,679.3 | 41,264 | 40,429.9 | |