

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 96,514.1 | 102,983.8 | 106,103.6 | 115,298.8 | 129,836.3 | 139,982.5 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 5,568.2 | 7,231.2 | 14,486.1 | 15,895.4 | 20,837.3 | 28,108.2 | |
Total Operating Expenses | - | - | 93,202.5 | 102,070.9 | 111,282.5 | 114,636.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,714.7) | (2,291.4) | (2,258.6) | (3,431.3) | (4,881.4) | (4,447) | |
Interest Income | 1,118.4 | 900.4 | 953.5 | 1,751.7 | 2,074.2 | 2,504 | |
Income Tax Expense | (1,132) | (1,563.8) | (1,326.1) | (1,565.1) | (4,732) | (6,609.3) | |
Net Income | |||||||
Net Income | 3,839.9 | 4,276.5 | 11,854.9 | 12,650.7 | 13,298.1 | 19,555.8 | |
Supplemental | |||||||
EBIT | 5,568.2 | 7,231.2 | 14,486.1 | 15,895.4 | 20,837.3 | 28,108.2 | |
EBITDA | 13,512.5 | 15,524.9 | 22,719.2 | 24,218.7 | 29,992.2 | 37,809.4 | |