

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 15,151.1 | (10,521.8) | 18,885.9 | 25,947.5 | 30,139.3 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | 14,443.1 | (10,522.4) | 18,446.3 | 24,898.4 | 28,804.1 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 107.6 | 119.4 | 151.8 | 172.1 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | (10.97) | (17.3) | (36.4) | (28.9) | |
Interest Income | 15.3 | 28.31 | 48.8 | 58.5 | 64 | |
Income Tax Expense | 466.3 | (358) | - | - | - | |
Net Income | ||||||
Net Income | 241 | 358.3 | (10.1) | 398.4 | 531.1 | |
Supplemental | ||||||
EBIT | 718 | 0.619291 | - | - | - | |
EBITDA | - | - | - | - | - | |