

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 22,115 | 10,639 | 13,610 | 13,091.4 | 17,796 | 27,375.1 | |
COGS | 342 | (312) | (320) | (284.9) | (321) | - | |
Gross Profit | 21,773 | 10,639 | 13,930 | 13,091.4 | 18,117 | 23,496 | |
Operating Expenses & Income | |||||||
Operating Income | 1,763 | 1,742 | 1,338 | 1,484.3 | 1,667 | 4,226.2 | |
Total Operating Expenses | 20,229 | 4,811 | 12,565 | 11,607.1 | 16,450 | 19,385.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 238 | 245 | 245 | 228.6 | - | 3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (293) | (207) | (416) | (365.6) | (277.9) | (713.4) | |
Interest Income | 3,118 | 2,678 | 2,744 | 2,542.3 | 2,586 | - | |
Income Tax Expense | 406 | 433 | 255 | 341.1 | 411 | 848.8 | |
Net Income | |||||||
Net Income | 1,247 | 1,182 | 1,083 | 1,101.5 | 1,231 | 2,478.3 | |
Supplemental | |||||||
EBIT | 1,834 | 1,826 | 1,719 | 1,850.9 | 2,000 | - | |
EBITDA | 1,929 | 1,928 | 1,802 | 1,928.9 | 2,000 | 3,975.6 | |