

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,252,560,185,714.3 | 95,536,088 | 110,217,928 | 110,550,386 | 124,775,109 | 125,627,096.8 | |
COGS | 107,703,385,714.3 | 6,012,580 | 9,731,953 | 9,885,265 | 10,455,461 | 10,677,440.7 | |
Gross Profit | 1,144,856,800,000 | 89,523,508 | 100,485,975 | 110,550,386 | 114,319,648 | 82,540,912.8 | |
Operating Expenses & Income | |||||||
Operating Income | 554,873,914,285.7 | 50,467,033 | 60,179,757 | 70,244,233 | 71,546,113.8 | 73,164,039.9 | |
Total Operating Expenses | 589,982,885,714.3 | 39,056,475 | 40,306,218 | 40,306,153 | 43,058,772 | 27,137,799.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 125,702,428,571.4 | 10,041,549 | 11,023,647 | 11,416,770 | 10,792,558 | 7,664,707.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (107,703,385,714.3) | (6,012,580) | (9,731,953) | (9,885,265) | (10,455,461) | (9,870,904.6) | |
Interest Income | 933,684,171,428.6 | 71,714,450 | 86,782,312 | 94,246,051 | 98,171,097 | 74,075,607 | |
Income Tax Expense | 105,728,785,714.3 | 9,711,461 | 11,521,662 | 13,366,576 | 13,737,506.6 | 13,832,132.1 | |
Net Income | |||||||
Net Income | 448,895,142,857.1 | 40,735,722 | 48,639,122 | 54,836,305 | 57,704,145.1 | 58,055,199.6 | |
Supplemental | |||||||
EBIT | 554,873,914,285.7 | 50,467,033 | 60,179,757 | 68,217,850 | 71,546,113.8 | - | |
EBITDA | 589,833,757,142.9 | 53,129,223 | 63,391,240 | 70,385,399 | 74,148,148.8 | 73,465,270.2 | |