
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 26,204.9 | 26,196.8 | 29,560 | 31,947.3 | 35,796 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 349.8 | 515.9 | 1,794.1 | 1,754.4 | 2,404.1 |
Total Operating Expenses | 25,856.5 | 24,980.1 | 27,648 | 30,271.3 | 33,516.9 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (2.56) | (20.83) | (115.5) | (102.1) | (1,836.6) |
Interest Income | 379.7 | 606.8 | 552.9 | 1,169.7 | 2,365.5 |
Income Tax Expense | (83.43) | (218.1) | (462.7) | (591.9) | (798.4) |
Net Income | |||||
Net Income | 284.1 | 883.8 | 1,768.8 | 2,230.1 | 2,134.6 |
Supplemental | |||||
EBIT | (9.576) | 515.9 | 1,794.1 | 1,754.4 | 2,404.1 |
EBITDA | 53.09 | 568 | 1,863.5 | 1,754.4 | 2,404.1 |