

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | (1,161.2) | (493.5) | 894.5 | 31.8 | 408.1 | 434.8 | |
COGS | 0.3 | 4.479 | 772.4 | 0.075 | - | - | |
Gross Profit | (1,161.5) | (493.5) | 894.5 | 31.73 | 408.1 | 434.8 | |
Operating Expenses & Income | |||||||
Operating Income | (1,186) | (525.5) | 867.8 | 1.4 | 408.1 | 416.9 | |
Total Operating Expenses | 24.51 | 32.02 | 27.5 | 30.32 | - | - | |
R&D Expenses | 0.000001 | 0.000001 | - | - | - | - | |
Selling General & Admin Expenses | 7.586 | 9.323 | 27.6 | 30.4 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.3) | (4.6) | - | (0.1) | - | - | |
Interest Income | 0.256 | 4.6 | 8.413 | 7.3 | 4.9 | 4.9 | |
Income Tax Expense | 0.259 | 4.6 | (718.1) | - | - | - | |
Net Income | |||||||
Net Income | (1,186) | (525.5) | 876.2 | 8.6 | 408.1 | 408.1 | |
Supplemental | |||||||
EBIT | (1,186) | (525.5) | 149.7 | 8.6 | - | - | |
EBITDA | (1,186) | (525.4) | 149.8 | 8.675 | 408.1 | 406.7 | |