
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1.168132 | 2.050674 | 2.328002 | 2.928166 | 3.300413 |
COGS | (0.3756) | - | - | (0.143589) | (0.215069) |
Gross Profit | 1.543732 | 2.050674 | 2.328002 | 3.071755 | 3.515482 |
Operating Expenses & Income | |||||
Operating Income | (0.0277) | 0.451299 | 0.732426 | 1.758341 | 1.696416 |
Total Operating Expenses | 1.195825 | 1.599375 | 1.595576 | 1.169825 | 1.603997 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 1.18197 | 1.028781 | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (2.054638) | (2.531627) | (3.155999) | (3.633449) | (4.373034) |
Interest Income | 0.005963 | 0.0289 | 0.003424 | 0.004863 | 0.00367 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 1.269227 | 6.884496 | (0.472878) | 3.283649 | (0.767094) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |