

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 21,731 | 11,262 | 13,012 | 15,425 | 16,946.7 | 32,249.3 | |
COGS | 9,182.4 | 1,762 | 315 | 11,874 | 13,867.7 | - | |
Gross Profit | 7,026.7 | 11,262 | 13,012 | 3,551 | 3,079.1 | 13,756.9 | |
Operating Expenses & Income | |||||||
Operating Income | 21,721.3 | 11,069 | 12,822 | 2,768 | 1,521 | 9,632.3 | |
Total Operating Expenses | 5,813.3 | 193 | 190 | 1,297 | 1,511 | 9,991.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | 20.43 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (548) | (1,762) | (315) | (514) | (278) | (330.6) | |
Interest Income | 2,703.7 | 3,525 | 578 | 681 | 732 | - | |
Income Tax Expense | 200.1 | 483 | 429 | 644 | 462.2 | 1,089.5 | |
Net Income | |||||||
Net Income | 987.2 | 1,148 | 1,197 | 1,823 | 1,025.6 | 2,848.8 | |
Supplemental | |||||||
EBIT | 1,213.4 | 3,404 | 1,715 | 2,768 | 1,568 | - | |
EBITDA | 1,513.5 | 3,610 | 1,951 | 2,929 | 1,722.4 | 3,598.6 | |