

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 30,439.4 | 31,262.1 | 3,399 | 4,368 | 3,628 | 3,618 | |
COGS | 200.4 | 239.5 | 25 | 35 | - | - | |
Gross Profit | 30,239 | 31,022.6 | 3,374 | 4,333 | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 12,484.4 | 760.2 | 1,368 | 1,921 | 1,168 | 1,193 | |
Total Operating Expenses | 17,955.1 | 30,501.9 | 2,031 | 2,447 | 2,460 | 2,425 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,382.7 | 1,822.4 | 166 | 245 | 271 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13,055.5) | (14,829.2) | (1,727) | (2,564) | (2,180) | (2,331) | |
Interest Income | 430.8 | 958.1 | 162 | 152 | 183 | 284 | |
Income Tax Expense | 3,035.9 | 1,374.6 | - | - | - | - | |
Net Income | |||||||
Net Income | 3,887.6 | (13,892) | 628 | 1,309 | 978 | 888 | |
Supplemental | |||||||
EBIT | 13,245.9 | 9,601.5 | - | - | - | - | |
EBITDA | 29,597.8 | 22,504.2 | - | - | - | - | |