

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 25,321.4 | 25,136.7 | 43,228.9 | 47,070.5 | 65,001 | 70,145.1 | |
COGS | 3,229.1 | 5,715.2 | 18,784.1 | 23,790.5 | 45,579 | - | |
Gross Profit | 22,092.3 | 19,421.6 | 24,444.9 | 23,279.9 | 19,422 | 70,145.1 | |
Operating Expenses & Income | |||||||
Operating Income | 9,340.9 | 5,786.5 | 9,553.1 | 7,472.2 | 6,661 | 9,247.8 | |
Total Operating Expenses | 12,751.4 | 13,635 | 14,891.8 | 15,807.8 | 12,761 | 60,897.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 284.2 | 320.7 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3,229.1) | (5,715.2) | (18,784.1) | (23,790.5) | (17,135.1) | - | |
Interest Income | 17,942.9 | 21,351.6 | 35,715.6 | 39,154 | 30,749 | 48,587.3 | |
Income Tax Expense | 1,376.4 | 1,039.4 | 2,527.4 | 1,869.6 | 1,904 | 2,630.5 | |
Net Income | |||||||
Net Income | 7,827.9 | 4,630.9 | 6,951.9 | 5,532.5 | 4,659 | 6,325.7 | |
Supplemental | |||||||
EBIT | 9,340.9 | 5,786.5 | 9,553.1 | 7,472.2 | - | - | |
EBITDA | 13,164.2 | 8,685.9 | 13,251.8 | 11,759.5 | 6,661 | 9,247.8 | |