

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 58,195.5 | 10,086.8 | 4,962.7 | 7,089.4 | 12,999.5 | 15,117 | |
COGS | - | 5,961.5 | (1,184) | - | 6,300.1 | - | |
Gross Profit | 58,195.5 | 10,086.8 | 4,962.7 | 7,089.4 | 6,699.5 | 12,073.7 | |
Operating Expenses & Income | |||||||
Operating Income | 10,427.8 | 1,334 | 2,059.1 | 3,628.4 | 3,074 | 5,490.4 | |
Total Operating Expenses | 7,941.5 | 890 | 2,903.7 | 3,461 | 4,386.9 | 6,886.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 97.77 | 56.07 | 17.98 | 16.05 | 16.29 | 2,816.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (881.5) | (172.7) | (6,648.7) | (6,845.2) | (4,517) | (4,601.3) | |
Interest Income | 40,365.6 | 7,007.9 | 11,599.6 | 12,245.9 | 10,418.7 | - | |
Income Tax Expense | 2,518.1 | 380.7 | 286.9 | 345.7 | 383.1 | 836.7 | |
Net Income | |||||||
Net Income | 10,202.4 | 1,224.4 | 1,592.1 | 1,673.1 | 2,056.4 | 4,074.7 | |
Supplemental | |||||||
EBIT | 16,045 | 2,019.6 | 1,637.7 | - | 3,074 | - | |
EBITDA | 19,209.3 | 2,408.3 | 1,997 | 2,933.6 | 3,453.3 | 5,433.3 | |