

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 93,505.8 | 95,198.4 | 108,842.1 | 122,720.2 | 142,994.6 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | 16,937.3 | 24,453 | 22,120.2 | 22,211.8 | 41,395.7 | |
Total Operating Expenses | - | 69,496.9 | 72,906.9 | 83,980.4 | 95,691.5 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1,099.5) | (1,995.2) | (240.2) | (1,142.8) | (976.1) | |
Interest Income | 682.2 | 1,479.3 | 2,561.9 | 5,057.1 | 6,657.9 | |
Income Tax Expense | (3,332.1) | (4,073.4) | (4,552) | (4,971.9) | (12,077.5) | |
Net Income | ||||||
Net Income | 13,187.8 | 19,863.7 | 19,890 | 21,154.3 | 34,999.9 | |
Supplemental | ||||||
EBIT | 16,937.3 | 24,453 | 22,120.2 | 22,211.8 | 41,395.7 | |
EBITDA | 31,194.3 | 43,510.4 | 42,455.2 | 41,768 | 62,446.9 | |