
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 43,444.3 | 44,142.9 | 51,034.4 | 56,412.4 | 96,981.5 | 154,234 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (3,049.4) | 3,027.4 | 6,072.9 | 11,700.8 | 11,351.8 | 20,236.5 | |
Total Operating Expenses | - | - | 46,394.4 | 51,972.2 | 88,077.8 | 137,140.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,060) | (2,730) | (2,406.4) | (3,709.4) | (4,893) | (6,552.8) | |
Interest Income | 566.1 | 520.1 | 352.6 | 435.7 | 686.1 | 1,877.6 | |
Income Tax Expense | 810.9 | (478.8) | (1,004.5) | (2,296) | (1,546) | (3,954.6) | |
Net Income | |||||||
Net Income | (3,733.1) | 338.6 | 3,014.6 | 6,131.1 | 5,599 | 11,606.7 | |
Supplemental | |||||||
EBIT | (3,050) | 3,027.4 | 6,072.9 | 11,700.8 | 11,351.8 | 20,236.5 | |
EBITDA | (226.6) | 5,427 | 8,604.1 | 14,350.8 | 15,323.6 | 28,825 | |