

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 26,627.3 | (131,517.9) | 8,455.6 | 89,982 | (7,827.9) | 45,993.4 | |
COGS | (39.4) | 568.6 | 11,227.1 | 8,832.2 | 1,859.8 | 795.7 | |
Gross Profit | 26,666.7 | (132,086.5) | (2,771.5) | 81,149.8 | (9,687.6) | 45,197.7 | |
Operating Expenses & Income | |||||||
Operating Income | 26,299.8 | (132,479.1) | (3,183.9) | 80,719 | 26,158.2 | 65,920.6 | |
Total Operating Expenses | 366.9 | 392.6 | 412.4 | 430.8 | (35,845.9) | (20,723.4) | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 72 | 81.5 | 89.6 | 90.4 | 208.4 | 206.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39.4) | (568.6) | (11,227.1) | (8,832.2) | (1,859.8) | (799.4) | |
Interest Income | 8,252.9 | 7,984.7 | 11,508.1 | 11,678.8 | 12,830.1 | 6,579.1 | |
Income Tax Expense | (0.2) | 1,177.8 | 0.2 | - | - | - | |
Net Income | |||||||
Net Income | 26,300 | (132,479.5) | (3,184.1) | 80,729.1 | 26,158.2 | 65,921.6 | |
Supplemental | |||||||
EBIT | 26,299.8 | (132,479.1) | (3,183.9) | 80,729.1 | 26,126.9 | - | |
EBITDA | 26,337.5 | (132,440.2) | (3,147.7) | 80,765.4 | 26,158.2 | 66,444.8 | |