

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 64,903.6 | 66,800.8 | 77,044.7 | 83,411.2 | 129,253.5 | 141,137.5 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 1,695.2 | 551.9 | 4,528.1 | 6,955 | 15,368.4 | 18,778.9 | |
Total Operating Expenses | - | 66,388 | 73,203.7 | 77,409.6 | 114,511.1 | 122,961.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (588.8) | (1,278.3) | (941.6) | (1,669.3) | (1,244) | (1,002.6) | |
Interest Income | 234.7 | 230.6 | 254.7 | 628.7 | 1,131.3 | 1,143.2 | |
Income Tax Expense | (358.1) | 24.25 | (869.1) | (2,284.9) | (3,929.2) | (4,804.3) | |
Net Income | |||||||
Net Income | 982.9 | (471.5) | 2,972.2 | 3,629.6 | 11,326.5 | 14,115.2 | |
Supplemental | |||||||
EBIT | 1,695.2 | 551.9 | 4,528.1 | 6,955 | 15,368.4 | 18,778.9 | |
EBITDA | 7,400 | 6,664.9 | 10,730.6 | 13,332.4 | 22,307.8 | 26,453.6 | |