

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 114,109.7 | 115,647.3 | 211,318.9 | 199,128.2 | 101,811.9 | 130,875.2 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 17,056.9 | 35,370 | 106,206.8 | 52,465.7 | (40,674.8) | 9,233.7 | |
Total Operating Expenses | - | - | 33,878.9 | 44,607.9 | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 6,811 | 4,958.4 | 6,649.5 | 8,598 | 7,624.7 | 8,777.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13,593.7) | (8,661.9) | (8,487.8) | (8,131.4) | (5,607.9) | (6,430.5) | |
Interest Income | 720.1 | - | 5,794.7 | 14,529.4 | 10,480.5 | 8,670.6 | |
Income Tax Expense | (2,535.8) | (4,113.6) | (9,341.3) | (7,330) | (5,508.3) | (6,460.5) | |
Net Income | |||||||
Net Income | 2,652 | 23,580 | 86,054.3 | 45,203.8 | (50,397.2) | 4,444.8 | |
Supplemental | |||||||
EBIT | 18,061.4 | 36,355.6 | 98,088.7 | 46,135.8 | (49,761.5) | 8,665.3 | |
EBITDA | 51,510.6 | 66,406 | 135,702 | 104,559.9 | 31,213.8 | 60,187.7 | |