| Period Ending: |
LTM
(Last Twelve Months) |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
|---|---|---|---|---|---|---|
| Report Filing | 2026-02-17 | 2026-02-17 | 2025-02-28 | 2024-04-01 | 2023-03-31 | 2022-04-06 |
| Revenue | 0 | 0 | 23.05 | 5.76 | 0 | 0 |
| Cost of Revenue | 6.54 | 0 | 12.52 | 0 | 0 | 0 |
| Gross Profit | 7,698 | 7,698 | 10.53 | 5.76 | 0 | 0 |
| Operating Expenses | 14,914 | 14,914 | 14.03 | 12.4 | 1.4 | 1.02 |
| Research & Development | 3,076 | 3,076 | 2.81 | 2.73 | 0 | 0 |
| Selling, General and Administrative | 11,837 | 11,837 | 11.23 | 9.68 | 1.4 | 1.02 |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | -7,216 | -7,216 | -3.5 | -6.64 | -1.4 | -1.02 |
| Net Non-Operating Interest | -282.8 | -282.8 | 1 | 0.056 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 282.8 | 282.8 | -1 | -0.056 | 0 | 0 |
| Equity & Other Income/(Expense) | 36,820 | 36,820 | -54.96 | 22.96 | 12.03 | 6.04 |
| Income Before Tax | 29,321 | 29,321 | -57.47 | 16.37 | 10.63 | 5.02 |
| Income Tax Expense | 0 | 0 | 0 | 16.37 | 0 | 0 |
| Income Attributable to Non-Controlling Interest | 0 | 0 | 57,407 | -16,371 | 0 | 0 |
| Net Income | 29,321 | 29,321 | -57,465 | 16,371 | 10.63 | 5.02 |
| Depreciation and Amortization | 0 | 0 | 54.96 | 0 | -12.03 | -6.89 |
| EBITDA | -7,216 | -7,216 | 51.46 | -6.64 | -13.43 | -7.91 |
| Earnings Per Share (EPS) | 0.9 | 0.9 | -2,337 | 1.2 | 0.26 | 0.15 |
| Diluted Earnings Per Share | 0.76 | 0.76 | -1,898 | 0.8 | 0.26 | 0.15 |
| Weighted Average Shares Outstanding | 32.41 | 32.41 | 24.59 | 13.67 | 41.49 | 34.34 |
| Diluted Weighted Average Shares Outstanding | 38.68 | 38.68 | 30.27 | 20.39 | 41.49 | 34.34 |
