
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2.43933 | 3.85347 | 4.949121 | 7.586867 | 9.832863 | |
COGS | 0.042 | 0.044 | 0.0277 | 0.006664 | 0.003586 | |
Gross Profit | 2.3973 | 3.80948 | 4.921398 | 7.580203 | 9.829277 | |
Operating Expenses & Income | ||||||
Operating Income | 0.57358 | 1.47913 | 2.403847 | 4.789772 | 6.548536 | |
Total Operating Expenses | 1.860857 | 2.371528 | 2.545274 | 2.797095 | 3.284327 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 0.12306 | 0.4807 | 0.528623 | 0.47724 | 0.419086 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.709846) | (1.499869) | (2.853021) | (3.2082) | (3.587555) | |
Interest Income | 5.16273 | 6.40926 | 0.005325 | 0.0478 | 0.0577 | |
Income Tax Expense | 0.000061 | - | - | - | - | |
Net Income | ||||||
Net Income | 6.24896 | 8.74056 | 14.6 | 11.97 | 44.58 | |
Supplemental | ||||||
EBIT | 0.573583 | 1.479128 | - | - | - | |
EBITDA | - | - | - | - | - | |