| Period Ending: |
LTM
(Last Twelve Months) |
2025 12-31 |
2024 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2026-02-25 | 2026-02-25 | 2025-02-24 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 |
| Revenue | 25,677 | 25,677 | 20,689 | 26,320 | 14,833 | 16,258 | 6,543 | 8,727 | 4,107 | 2,616 | 4,100 | 1,597 |
| Cost of Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 0 | 0 | 0 | 26,320 | 14,833 | 16,258 | 6,543 | 8,727 | 4,107 | 2,616 | 4,100 | 1,597 |
| Operating Expenses | 0 | 0 | 0 | 22,075 | 13,007 | 13,969 | 5,368 | 7,192 | 3,333 | 2,008 | 3,544 | 654 |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Expenses | 0 | 0 | 0 | 22,075 | 13,007 | 13,969 | 5,368 | 7,192 | 3,333 | 2,008 | 3,544 | 654 |
| Operating Income | 0 | 0 | 0 | 4,245 | 1,826 | 2,289 | 1,175 | 1,535 | 774 | 608 | 556 | 943 |
| Net Non-Operating Interest | 0 | 0 | 0 | -59 | 0 | 0 | 0 | 0 | -21 | -32 | -39 | -35 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 0 | 0 | 0 | 59 | 0 | 0 | 0 | 0 | 21 | 32 | 39 | 35 |
| Equity & Other Income/(Expense) | 5,107 | 5,107 | 5,634 | 0 | 380 | 13 | 0 | 0 | 0 | 16 | 15 | 81 |
| Income Before Tax | 5,107 | 5,107 | 5,634 | 4,186 | 2,206 | 2,302 | 1,175 | 1,535 | 753 | 592 | 532 | 989 |
| Income Tax Expense | 886 | 886 | 730 | 386 | 285 | 117 | 122 | 87 | -52 | 14 | 54 | -8 |
| Income Attributable to Non-Controlling Interest | 1,510 | 1,510 | 1,443 | 0 | 380 | 13 | 0 | 0 | 0 | 16 | 15 | 81 |
| Net Income | 2,711 | 2,711 | 3,461 | 3,800 | 1,541 | 2,172 | 1,053 | 1,448 | 805 | 562 | 463 | 916 |
| Depreciation and Amortization | 0 | 0 | 0 | 0.237 | 0.206 | 0.172 | 0.161 | 0.053 | 0.023 | 0 | 0 | 0 |
| EBITDA | 0 | 0 | 0 | 4,245 | 1,826 | 2,289 | 1,175 | 1,535 | 774 | 608 | 556 | 943 |
| Earnings Per Share (EPS) | 2.73 | 14.14 | 18.05 | 20.55 | 8.17 | 11.6 | 5.34 | 7.41 | 4.31 | 2.81 | 2.31 | 4.57 |
| Diluted Earnings Per Share | 2.73 | 14.14 | 18.05 | 20.55 | 8.17 | 11.6 | 5.34 | 7.37 | 4.18 | 2.81 | 2.31 | 4.57 |
| Weighted Average Shares Outstanding | 191.7 | 191.7 | 191.7 | 184.9 | 188.6 | 187.2 | 197.1 | 195.3 | 186.8 | 200.2 | 200.2 | 200.2 |
| Diluted Weighted Average Shares Outstanding | 191.7 | 191.7 | 191.7 | 184.9 | 188.6 | 187.2 | 197.1 | 196.5 | 192.4 | 200.2 | 200.2 | 200.2 |
