

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,949.7 | 1,265 | 1,292 | 6,774 | 6,913 | 7,353.9 | |
COGS | (2,752.6) | 124 | 421 | 424 | 312 | 777.1 | |
Gross Profit | 12,702.3 | 1,265 | 1,292 | 6,350 | 6,601 | 6,595.8 | |
Operating Expenses & Income | |||||||
Operating Income | 11,587.2 | 1,164 | 1,131 | 6,314 | 473.9 | 6,596.9 | |
Total Operating Expenses | 35,557.1 | 101 | 161 | 36 | 40 | 38.78 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (974.7) | (104) | (143) | (169) | (227.9) | (419.9) | |
Interest Income | 93.57 | 68 | 218 | 123 | 105 | - | |
Income Tax Expense | 1,029.3 | 189 | 249 | 233 | 218 | 435 | |
Net Income | |||||||
Net Income | 47,877.3 | 5,649 | 6,003 | 6,119 | 6,234.6 | 24,052.3 | |
Supplemental | |||||||
EBIT | 11,587.2 | 5,942 | 6,395 | 6,521 | 473.9 | 6,670.9 | |
EBITDA | 11,610.6 | 5,945 | 6,399 | 6,524 | 477.9 | 6,676.9 | |