

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 265,291 | 287,989 | 297,800 | 297,145 | 337,532 | 354,417 | |
COGS | - | - | - | - | - | - | |
Gross Profit | 265,291 | 287,989 | 297,800 | 297,145 | 337,532 | - | |
Operating Expenses & Income | |||||||
Operating Income | 155,564 | 255,441 | 266,263 | 266,774 | 337,532 | - | |
Total Operating Expenses | 109,727 | 32,548 | 31,537 | 30,371 | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 109,727 | 107,669 | 50,738 | 34,498 | 107,952 | 84,840 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (123,137) | (135,145) | (160,941) | (162,994) | (135,758) | (96,814) | |
Interest Income | 327,056 | 353,380 | 375,610 | 374,271 | 351,351 | 261,096 | |
Income Tax Expense | 27,339 | 25,819 | 28,612 | 29,093 | 28,812 | 22,083 | |
Net Income | |||||||
Net Income | 119,922 | 138,012 | 146,602 | 148,391 | 150,181 | 150,747 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |