

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 60,044.7 | 153,326.5 | 206,559.8 | 280,669 | 423,906.6 | 491,512 | |
COGS | - | - | (212,638.4) | - | - | - | |
Gross Profit | 60,044.7 | 153,326.5 | 419,198.2 | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 16,930.1 | 131,212.3 | 173,609.8 | - | - | - | |
Total Operating Expenses | 33,258.6 | 65,922.3 | 234,448.6 | - | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 362.9 | 808.5 | 1,806 | 5,486.4 | 5,082 | 4,065.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (32,530.4) | (54,160.6) | (168,229.6) | (519,552.3) | (686,630.5) | (704,020.2) | |
Interest Income | 69,449.2 | 140,592 | 257,253.2 | 599,018.2 | 842,104.1 | 886,228.7 | |
Income Tax Expense | 3,389.1 | 15,453 | 13,478.5 | - | - | - | |
Net Income | |||||||
Net Income | 13,541.1 | 61,598.7 | 72,253.8 | 45,536.9 | 67,873.3 | 76,162.4 | |
Supplemental | |||||||
EBIT | 24,979.5 | 74,305.3 | - | - | - | - | |
EBITDA | 28,408.7 | 76,354.3 | - | - | - | - | |