

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 88,129.3 | 105,798.9 | 118,631.9 | 128,250.9 | 134,304.1 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | 10,021.8 | 25,220.9 | 23,527.3 | 27,739.4 | 31,246.9 | |
Total Operating Expenses | - | - | 95,643 | 101,815.6 | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 7,538.7 | 8,430.8 | 9,843.3 | 10,526 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (189.5) | (247.4) | (355.2) | (393.8) | - | |
Interest Income | 179.3 | 1,248.3 | 4,391.5 | 13,039.2 | - | |
Income Tax Expense | (2,059.6) | (5,047.7) | (5,556.8) | (7,809.2) | (11,478) | |
Net Income | ||||||
Net Income | 8,232.9 | 21,267.7 | 22,042.9 | 31,927.5 | 39,385.5 | |
Supplemental | ||||||
EBIT | 10,302.7 | 25,314.5 | 23,563.3 | 27,091.3 | 50,863.5 | |
EBITDA | 18,179.5 | 32,880.9 | 31,693.2 | 32,875 | 50,863.5 | |