

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,016 | 1,076.3 | 1,112.6 | 1,183.9 | 30,747.9 | 32,505 | |
COGS | 0 | 0.000001 | (1,015.9) | - | 18,023.6 | 17,943 | |
Gross Profit | 1,016 | 1,076.3 | 1,112.6 | 1,183.9 | 12,724.3 | 14,562 | |
Operating Expenses & Income | |||||||
Operating Income | 480 | 1,070.4 | 492.4 | 400.7 | 5,133.3 | 6,336.7 | |
Total Operating Expenses | (536.1) | (5.845) | 1,112.6 | 1,183.9 | 7,599 | 8,233.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 330.8 | 353.9 | 394.9 | 375.1 | 4,971.3 | 5,429.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (425.6) | (621.9) | (1,384.2) | (1,608.4) | (16,777.7) | (17,069.7) | |
Interest Income | 1,318 | 1,561.9 | 2,365.5 | 2,650.4 | - | - | |
Income Tax Expense | 123 | 111.6 | 124 | 104.3 | 1,117 | 1,480.6 | |
Net Income | |||||||
Net Income | 357 | 336.9 | 350.6 | 296.5 | 4,016 | 4,856.2 | |
Supplemental | |||||||
EBIT | 480.3 | 448.5 | 474.6 | 400.7 | 5,125.3 | - | |
EBITDA | 538.6 | 529.4 | 536.8 | 471.8 | 5,402.3 | 6,332.8 | |