

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,274 | 1,634 | 1,692 | 1,597 | 4,717.9 | 8,406 | |
COGS | - | - | - | (3,487) | 3,541.7 | - | |
Gross Profit | 1,274 | 1,634 | 1,692 | 5,084 | 1,176.2 | 4,685.2 | |
Operating Expenses & Income | |||||||
Operating Income | 589 | 676 | 630 | 567 | 277.6 | 1,257.5 | |
Total Operating Expenses | 736 | 1,033 | 1,411 | 1,030 | 898.7 | 2,258.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 55 | 50 | 49 | 59 | 562.2 | 1,230.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3) | (5) | (5) | (3,482) | (3,521.7) | (5,092.3) | |
Interest Income | 1,688 | 2,316 | 4,063 | 4,954 | - | - | |
Income Tax Expense | 169 | 192 | 157 | 154 | 145 | 248.6 | |
Net Income | |||||||
Net Income | 368 | 409 | 124 | 285 | 133 | 317.9 | |
Supplemental | |||||||
EBIT | 537 | 625 | (134) | 439 | 277.6 | 692.1 | |
EBITDA | 627 | 755 | 12 | 557 | 331.5 | 786 | |