

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,324.3 | 4,220 | 5,259.2 | 4,208.3 | 27,675 | 27,507 | |
COGS | 85.44 | 292.3 | 1,377.4 | 1,034.8 | 3,754 | - | |
Gross Profit | 3,324.3 | 3,927.7 | 3,881.8 | 3,173.5 | 23,921 | - | |
Operating Expenses & Income | |||||||
Operating Income | 1,384.5 | 1,776 | 1,314.3 | 1,245 | 11,459 | - | |
Total Operating Expenses | - | 2,444 | 3,944.9 | 2,963.2 | 16,216 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,220 | 1,658.9 | 1,917.1 | 1,459.2 | 9,845 | 9,294 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (85.44) | (292.3) | (1,377.4) | (1,034.8) | (3,754) | (3,521) | |
Interest Income | 1,526.8 | 2,313.1 | 3,320.1 | 2,514.9 | 15,504 | 15,709 | |
Income Tax Expense | 333.5 | 417.1 | - | - | - | - | |
Net Income | |||||||
Net Income | 1,051 | 1,358.9 | 1,044.2 | 961.8 | 8,852 | 9,422 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |