

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 50,351.5 | 48,330.5 | 53,709.8 | 62,720.1 | 81,736.5 | 88,336.7 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (20.68) | 1,522.1 | 408 | 3,121.7 | 8,121 | 10,771.1 | |
Total Operating Expenses | - | 45,125.1 | 51,817.4 | 60,957.8 | 76,867.4 | 80,994.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,086.1) | (2,440.1) | (1,941.2) | (3,115.7) | (3,179.6) | (3,131.6) | |
Interest Income | 86.52 | 211.7 | 393.5 | 1,062.6 | 1,802.4 | 2,015.2 | |
Income Tax Expense | 137.5 | 447.4 | 588.7 | 718.8 | (1,587.7) | (2,477.7) | |
Net Income | |||||||
Net Income | (882.8) | (258.9) | (551) | 1,787.4 | 5,156.1 | 7,177 | |
Supplemental | |||||||
EBIT | (20.68) | 1,522.1 | 408 | 3,121.7 | 8,121 | 10,771.1 | |
EBITDA | 4,625.8 | 6,454.4 | 5,318.3 | 8,116.9 | 13,871.9 | 16,978.1 | |