

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20,079.3 | 10,639 | 11,144 | 14,429 | 17,796 | 27,230.9 | |
COGS | 312 | (312) | (320) | (314) | (321) | - | |
Gross Profit | 20,079.3 | 10,639 | 11,144 | 14,429 | 18,117 | 23,454.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,626.5 | 1,742 | 1,497 | 1,636 | 1,667 | 4,202.1 | |
Total Operating Expenses | 18,345.3 | 4,811 | 12,565 | 12,799 | 16,450 | 19,361.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 217.1 | 245 | 245 | 252 | - | 5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (267.3) | (207) | (416) | (403) | (291.1) | (656.9) | |
Interest Income | 2,844.2 | 2,678 | 2,744 | 2,802 | 2,586 | - | |
Income Tax Expense | 370.4 | 433 | 254 | 376 | 411 | 843.9 | |
Net Income | |||||||
Net Income | 1,137.5 | 1,182 | 1,094 | 1,214 | 1,231 | 2,471.6 | |
Supplemental | |||||||
EBIT | 1,784.3 | 1,829 | 1,782 | 2,040 | 2,000 | - | |
EBITDA | 1,897.4 | 1,980 | 1,865 | 2,126 | 2,000 | 3,972.3 | |