

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,651.2 | 12,998.7 | 22,342.2 | 20,532.7 | 125,097 | 85,261.6 | |
COGS | 1,859.6 | 5,043.1 | 13,984.7 | 12,959.5 | 74,811 | - | |
Gross Profit | 9,805.8 | 7,955.5 | 8,357.6 | 7,573.2 | 50,286 | - | |
Operating Expenses & Income | |||||||
Operating Income | 4,854.3 | 2,551.3 | 2,213 | 2,977.8 | 21,852 | - | |
Total Operating Expenses | - | 10,447.4 | 20,129.2 | 17,554.9 | 103,245 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3,279.8 | 3,912.4 | 4,270.5 | 3,555.8 | 24,514 | 18,975.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,014.2) | (4,038.2) | (12,810.5) | (11,871.1) | (66,814) | (53,794.3) | |
Interest Income | 2,175.5 | 5,490.7 | 14,119.2 | 13,175.1 | 80,373 | 65,480.6 | |
Income Tax Expense | 970.9 | 420.9 | - | - | - | - | |
Net Income | |||||||
Net Income | 3,883.4 | 2,130.3 | 1,754.9 | 2,310.7 | 17,176 | 15,030.3 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |