

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 48,627.7 | 50,019 | 53,704.4 | 60,075.6 | 66,937.9 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 1,410.6 | 2,341 | 2,937.1 | 182.5 | 4,534 |
Total Operating Expenses | - | 55,037.5 | 58,720.1 | 66,431 | 73,247.2 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (471.5) | (423) | (89.4) | (0.004) | - |
Interest Income | 104.5 | 197.9 | 252.4 | 799.5 | 1,183.6 |
Income Tax Expense | (174.2) | (425.1) | (658) | 7.56 | (2,022.3) |
Net Income | |||||
Net Income | 869.4 | 1,690.7 | 2,308.1 | 1,101.2 | 3,882.6 |
Supplemental | |||||
EBIT | 1,410.6 | 2,341 | 2,803.1 | 294.1 | 4,721.2 |
EBITDA | 1,473.4 | 2,414.9 | 2,879 | 396 | 4,860 |