

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 36,369.1 | 4,911 | 6,071 | 7,345 | 29,921 | 29,893.3 | |
COGS | - | - | (9,390) | 4 | 18,396 | 20,331.6 | |
Gross Profit | 36,369.1 | 4,911 | 15,461 | 7,341 | 11,525 | 12,803.7 | |
Operating Expenses & Income | |||||||
Operating Income | 26,909.1 | 3,504 | 4,625 | 5,455 | 8,110 | 8,692.3 | |
Total Operating Expenses | 13,106.6 | 1,603 | 1,567 | 1,890 | 3,415 | 819.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2,184.4 | 267 | 1,503 | 70 | 821 | 1,053 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10,067.8) | (3,593) | (9,131) | (12,607) | (18,396) | (20,121.1) | |
Interest Income | 39,857.1 | 7,671 | 14,491 | 18,874 | 27,949 | 30,718 | |
Income Tax Expense | 4,774 | 687 | 874 | 988 | 1,535.1 | 1,549.4 | |
Net Income | |||||||
Net Income | 22,135 | 2,817 | 3,545 | 4,652 | 6,574 | 7,149.6 | |
Supplemental | |||||||
EBIT | - | - | - | - | 8,110 | 8,742 | |
EBITDA | - | - | - | - | 8,463 | 9,157.8 | |