
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 81.66 | 97.1 | 1,129 | 1,385 | 1,871 | 1,882 |
COGS | - | - | - | - | - | - |
Gross Profit | - | - | - | - | - | - |
Operating Expenses & Income | ||||||
Operating Income | 8.674492 | 14.88 | 217 | 269 | 452 | 438 |
Total Operating Expenses | 72.99 | 82.21 | 912 | 1,116 | 1,419 | 1,444 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 2.805696 | 2.779605 | 44 | 51 | 70 | - |
Earnings from Continuing Operations | ||||||
Interest Expense | (12.5) | (14.47) | (107) | (104) | (119) | (136) |
Interest Income | 0.566287 | 0.660812 | 23 | 25 | 24 | 33 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (8.069594) | 9.073051 | 363 | 178 | 467 | 428 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |