

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 76,863 | 51,866 | 59,160 | 71,843 | 68,728 | 233,834 | |
COGS | 8,357 | 25,020 | (93,258) | 87,105 | 75,692 | - | |
Gross Profit | 46,834 | 51,866 | 152,418 | 71,843 | 88,921 | 134,896 | |
Operating Expenses & Income | |||||||
Operating Income | 30,427 | 34,818 | 42,553 | 52,210 | 48,574 | 101,004 | |
Total Operating Expenses | 35,315 | 19,841 | 28,746 | 19,633 | 34,824 | 32,370 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 34 | 39 | 32 | 45 | 37 | 12,406 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8,357) | (25,020) | (77,411) | (87,105) | (67,444) | (31,752) | |
Interest Income | 40,298 | 63,834 | 128,489 | 139,439 | 120,355 | - | |
Income Tax Expense | 4,969 | 5,950 | 6,057 | 7,636 | 7,385 | 15,021 | |
Net Income | |||||||
Net Income | 24,348 | 27,330 | 32,723 | 38,233 | 40,121 | 78,354 | |
Supplemental | |||||||
EBIT | 30,508 | 34,818 | 41,153 | 46,754 | 48,574 | 94,807 | |
EBITDA | 33,547 | 37,819 | 44,072 | 49,621 | 51,315 | 100,267 | |