

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 35,423.2 | 4,496.6 | 6,206.6 | 7,089.4 | 12,980.3 | 14,628.8 | |
COGS | 9,532.2 | 2,576.5 | 6,648.7 | 6,845.2 | 6,290.8 | - | |
Gross Profit | 35,423.2 | 6,882.7 | 6,206.6 | 7,089.4 | 6,689.6 | 11,591.2 | |
Operating Expenses & Income | |||||||
Operating Income | 12,882.2 | 1,604.4 | 2,956.7 | 3,628.4 | 3,069.4 | 5,437.6 | |
Total Operating Expenses | 30,806.4 | 4,865.2 | 3,250 | 3,461 | 5,079.8 | 6,977.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 97.77 | 13.43 | 17.98 | 16.05 | 16.29 | 2,785.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9,532.2) | (2,576.5) | (6,648.7) | (6,845.2) | (4,510.4) | (4,195.1) | |
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 | 382.6 | 804 | |
Net Income | |||||||
Net Income | 10,202.4 | 1,224.4 | 1,592.1 | 1,673.1 | 2,053.4 | 4,219.7 | |
Supplemental | |||||||
EBIT | 16,045 | 2,017.5 | 1,637.7 | - | 2,309.2 | - | |
EBITDA | 19,209.3 | 2,408.3 | 1,997 | - | 2,688.5 | - | |