

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 50,356.3 | 49,808.5 | 51,863.3 | 51,533.1 | 50,223.9 | 62,566.3 | |
COGS | 9,022.1 | 8,439 | 3,952.5 | (4,021.8) | - | - | |
Gross Profit | 41,334.1 | 41,369.5 | 47,910.9 | 13,638.3 | 50,223.9 | 62,566.3 | |
Operating Expenses & Income | |||||||
Operating Income | 2,007.2 | 704.2 | 4,665.5 | 48,994.8 | 6,366.1 | 40,518.7 | |
Total Operating Expenses | 39,326.9 | 40,665.3 | 43,245.4 | 9,083 | 43,857.8 | 88,355.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 472.5 | 302.9 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (626) | (616.6) | (505.1) | (507) | (504.9) | (507) | |
Interest Income | 2.192502 | 6.490697 | 27.33 | 291 | 239 | 820.8 | |
Income Tax Expense | 431.9 | 185 | 932.9 | 986.4 | 1,377.6 | 1,778.2 | |
Net Income | |||||||
Net Income | 1,575.3 | 510.6 | 3,697 | 3,572.1 | 4,965.5 | 6,139 | |
Supplemental | |||||||
EBIT | 2,633.2 | 1,320.9 | 5,170.5 | 5,062.3 | - | - | |
EBITDA | 3,363.3 | 1,780.6 | 5,058.8 | 4,704.1 | 6,871 | 11,390.1 | |