
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 38.37 | (31.12) | 53 | 57.7 | 19.55 | |
COGS | 4.818825 | 8.403329 | 8.921407 | 12.19 | - | |
Gross Profit | 38.37 | (31.12) | 53 | 57.7 | - | |
Operating Expenses & Income | ||||||
Operating Income | 35.48 | (33.85) | 46.63 | 66.41 | - | |
Total Operating Expenses | 2.893439 | 5.561944 | 6.369125 | 8.839438 | - | |
R&D Expenses | 0.000002 | 0.000001 | 0.000001 | - | - | |
Selling General & Admin Expenses | 1.371439 | 1.438708 | 1.700014 | 2.172126 | 2.409317 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.96149) | (2.834546) | (7.665283) | (12.19) | (12.94) | |
Interest Income | 21.6 | 41.2 | 56.73 | 85.76 | 86.15 | |
Income Tax Expense | 37.48 | (30.7) | 57.91 | - | - | |
Net Income | ||||||
Net Income | 35.48 | (36.68) | 46.63 | 48.86 | 9.883568 | |
Supplemental | ||||||
EBIT | 35.48 | (33.85) | 46.63 | - | - | |
EBITDA | 35.48 | (33.85) | 46.63 | 66.41 | - | |