
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 30,062.7 | 46,743.3 | 52,957.8 | 56,876.3 | 59,557.6 | 119,053.9 | |
COGS | - | - | - | - | - | - | |
Gross Profit | 30,062.7 | 46,743.3 | 52,957.8 | 56,876.3 | 59,557.6 | 119,053.9 | |
Operating Expenses & Income | |||||||
Operating Income | 14,730.3 | 45,871.7 | 24,194.9 | 26,551.5 | 25,859.2 | 55,610 | |
Total Operating Expenses | 15,332.4 | 22,953.7 | 28,762.9 | 30,324.8 | 33,698.4 | 63,443.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4,543 | 8,169.3 | 10,239.4 | 10,587.2 | 12,955.4 | 23,741.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8,944.2) | (15,696.4) | (18,807.4) | (26,167.4) | (27,995.8) | (59,273.3) | |
Interest Income | 3,348.2 | 1,066.6 | 900.1 | 1,188.8 | 1,155.7 | 2,563.8 | |
Income Tax Expense | 5,244.9 | 15,696.4 | - | - | - | - | |
Net Income | |||||||
Net Income | 4,240.6 | 14,478.9 | 11,852.5 | 3,600.5 | (3,436.4) | 9,107.5 | |
Supplemental | |||||||
EBIT | 14,730.3 | 45,871.7 | - | - | - | - | |
EBITDA | 26,112.4 | 58,943.4 | - | - | - | - | |