
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,636.8 | 5,254 | 6,116 | 24,613.7 | 13,804.7 | 11,980.8 | |
COGS | - | - | (341) | 23,139.5 | 6,934.7 | 6,897.5 | |
Gross Profit | 13,636.8 | 5,254 | 6,457 | 23,874.8 | 6,870 | 6,540 | |
Operating Expenses & Income | |||||||
Operating Income | 6,621.3 | 2,551 | 3,963 | 16,714.9 | 3,730.1 | 3,860.4 | |
Total Operating Expenses | 7,766.7 | 2,603 | 2,153 | 10,224.8 | 3,174.7 | 3,201.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 782.3 | 259 | 2,087 | 200.2 | 65 | 1,429.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,105.1) | (1,358) | (4,884) | (23,139.5) | (6,915.8) | (6,868.6) | |
Interest Income | 9,778.2 | 5,161 | 9,850 | 40,393.1 | 11,771 | 11,668 | |
Income Tax Expense | 2,259.9 | 884 | 1,090 | 5,034.1 | 1,379.4 | 1,364.8 | |
Net Income | |||||||
Net Income | 4,361.4 | 1,667 | 2,172 | 8,630.4 | 2,249.2 | 2,147.3 | |
Supplemental | |||||||
EBIT | 6,621.3 | 2,551 | 3,262 | 13,777.4 | 3,695.2 | 3,579.8 | |
EBITDA | 7,152.1 | 2,729 | 3,448 | 14,505.4 | 3,905.2 | 3,798.8 | |