

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 31,667.2 | 29,683.9 | 37,014.3 | 40,364.3 | 44,687 | 46,312.8 | |
COGS | - | - | 574.9 | - | - | - | |
Gross Profit | 31,667.2 | 29,683.9 | 37,014.3 | 40,364.3 | 44,687 | 35,246.9 | |
Operating Expenses & Income | |||||||
Operating Income | 8,799.4 | 4,317.6 | 5,504.3 | 6,823.2 | 8,495.3 | 9,583.1 | |
Total Operating Expenses | 22,867.8 | 25,366.3 | 31,510 | 33,541.1 | 36,191.7 | 28,444 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (269.5) | (74.2) | (851.5) | - | - | - | |
Interest Income | 746.8 | 762.5 | 2,083.9 | 2,081 | 1,969.3 | 1,534 | |
Income Tax Expense | 1,658.3 | 879.7 | 1,418.6 | 1,642.7 | 2,078.2 | 2,113.5 | |
Net Income | |||||||
Net Income | 7,141.1 | 3,437.8 | 4,131.2 | 5,140.5 | 6,556.2 | 6,745.2 | |
Supplemental | |||||||
EBIT | 9,068.9 | 4,317.6 | 5,504.3 | - | - | - | |
EBITDA | 9,186.5 | 4,459 | 6,164.5 | 6,823.2 | 8,495.3 | 8,631.1 | |