

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,395.7 | 2,525.1 | 27,295.2 | 44,067.4 | 61,323.4 | 129,701.8 | |
COGS | - | - | 8,747.6 | - | 9,229.8 | - | |
Gross Profit | 2,395.7 | 2,525.1 | 27,295.2 | 44,067.4 | 52,093.6 | 110,017.9 | |
Operating Expenses & Income | |||||||
Operating Income | 11,122.1 | 12,242.3 | 15,833.1 | 25,967.8 | 22,179.5 | 43,920.3 | |
Total Operating Expenses | 511.2 | 562.1 | 11,462.1 | 18,099.6 | 29,914.2 | 67,037.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,756.6 | 1,832 | 2,747.6 | 1,069 | 289.6 | 5,830.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (50.28) | (39.8) | (9,341.8) | (10,042.7) | (9,229.8) | (23,952.2) | |
Interest Income | 17,006.8 | 20,304.4 | 24,625.1 | 30,228.4 | 33,309.7 | - | |
Income Tax Expense | 162.1 | 149.1 | 2,880.8 | 3,990.5 | 5,342.3 | 10,566.6 | |
Net Income | |||||||
Net Income | 574.1 | 580.7 | 10,566.9 | 13,742.2 | 16,833.4 | 33,719.9 | |
Supplemental | |||||||
EBIT | (1,415.3) | (1,198.6) | (1,454.7) | - | 22,179.5 | 168.7 | |
EBITDA | (191.2) | (47.71) | (87.26) | - | 23,763.1 | 3,122 | |