
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,741.7 | 14,470.4 | 14,300.6 | 14,172.5 | 14,435.9 | 14,435.9 | |
COGS | 203.7 | 204.3 | 2,282.3 | 190 | 184.2 | 184.2 | |
Gross Profit | 14,538 | 14,266.1 | 12,018.3 | 13,982.5 | 14,251.7 | 14,251.7 | |
Operating Expenses & Income | |||||||
Operating Income | 14,608.4 | 9,199.4 | 11,854 | 13,836 | 14,047.9 | 14,047.9 | |
Total Operating Expenses | (70.4) | 5,066.7 | 164.3 | 146.5 | 203.8 | - | |
R&D Expenses | 0.000001 | 0.000001 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,719) | (1,734) | - | - | (2,003.5) | (1,024.1) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 1.352724 | 3.295 | 3.856 | 3.563 | 2.510586 | 2.510585 | |
Net Income | |||||||
Net Income | 12,888 | 7,462.1 | 11,850.2 | 11,663 | 12,041.9 | 12,041.9 | |
Supplemental | |||||||
EBIT | 14,475.1 | 3,928.3 | 9,407.5 | - | - | - | |
EBITDA | 14,608.4 | 9,199.4 | 11,854 | 13,836 | 14,047.9 | 14,047.9 | |