

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 63,978.4 | 25,609 | 37,114 | 159,581.4 | 30,461.7 | 26,975.9 | |
COGS | 2,781.3 | 8,327 | 12,899 | 41,013.5 | 9,549.2 | 8,826 | |
Gross Profit | 61,197.1 | 17,282 | 24,215 | 118,567.9 | 20,912.6 | 19,975.9 | |
Operating Expenses & Income | |||||||
Operating Income | 26,406.3 | 4,767 | 8,562 | 52,275.2 | 13,236.9 | 16,061.1 | |
Total Operating Expenses | 34,790.8 | 12,515 | 15,653 | 66,292.7 | 7,795.1 | 15,187 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 7,391.2 | 3,249 | 1,947 | 8,583.8 | 5,200.9 | 4,638.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,781.3) | (8,327) | (12,899) | (41,013.5) | (8,652.6) | (8,011.9) | |
Interest Income | 42,846.9 | 20,140 | 31,217 | 131,998.1 | 33,275 | 32,062 | |
Income Tax Expense | 6,649.2 | 1,455 | 3,057 | 14,062.7 | 3,166 | 4,428.9 | |
Net Income | |||||||
Net Income | 19,761.1 | 3,312 | 5,502 | 38,212.5 | 10,210.6 | 10,916.9 | |
Supplemental | |||||||
EBIT | 26,406.3 | 4,767 | 8,562 | 52,275.2 | 13,117.4 | - | |
EBITDA | 31,316.2 | 6,034 | 9,933 | 58,567.2 | 14,758.4 | 15,899.1 | |