| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 139,825.9 | 22,639.7 | 29,234.9 | 33,726.4 | 34,845.7 | 70,971.4 | |
COGS | - | - | (139.8) | - | - | - | |
Gross Profit | 139,825.9 | 22,639.7 | 29,234.9 | 33,726.4 | 34,845.7 | 54,434.3 | |
Operating Expenses & Income | |||||||
Operating Income | 6,940 | 19,276.3 | 4,010 | 29,588.3 | 1,467.4 | 45,970.2 | |
Total Operating Expenses | (132,885.9) | 3,363.4 | 25,224.9 | 4,138.1 | 33,378.3 | 37,754.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 19,546.8 | 81.31 | 3,038.6 | 2,987.4 | 3,031.4 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,474.6) | (428.4) | (464.9) | (446.7) | (301.8) | (581.8) | |
Interest Income | 6,784.2 | 1,573 | 1,203 | 920.7 | 774.5 | - | |
Income Tax Expense | 458.9 | (298.4) | 164.7 | 250.8 | 394.2 | 1,154.3 | |
Net Income | |||||||
Net Income | 4,824.3 | (1,112.4) | 4,077.9 | 603.5 | 1,073.2 | 3,171.1 | |
Supplemental | |||||||
EBIT | 6,940 | (1,254.5) | 4,474.8 | 1,300.9 | 1,769.2 | 34,787.9 | |
EBITDA | 8,893.7 | 361.1 | 4,832.2 | 1,629.8 | 2,080 | 35,338 | |
