
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 18,053.7 | 20,198.5 | 19,207.5 | 21,835.6 | 27,889.5 | 46,158.8 |
COGS | - | - | - | - | - | - |
Gross Profit | 18,053.7 | 20,198.5 | 19,207.5 | 21,835.6 | 27,889.5 | 46,158.8 |
Operating Expenses & Income | ||||||
Operating Income | 9,185.7 | 10,977.2 | 10,699.4 | 11,823.3 | 18,768.7 | 27,366.4 |
Total Operating Expenses | 8,868 | 9,221.3 | 8,508.1 | 10,012.3 | 9,120.7 | 18,792.4 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 5,200.1 | 4,405.7 | 4,542.5 | 4,871.4 | 5,207.4 | 11,095.7 |
Earnings from Continuing Operations | ||||||
Interest Expense | (6,264.7) | (11,874.6) | (15,080) | (13,317.7) | (17,719.9) | - |
Interest Income | 94.06 | 253.9 | 365.3 | 443.8 | 354.7 | 391.4 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 3,020.2 | 531.6 | 4,039.5 | (731.8) | 1,391.4 | 143.4 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | 12,787 | 15,943.2 | - | - | - | - |