
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 272,469 | 300,063 | 316,745 | 320,710 | 355,069 | 332,131 | |
COGS | - | - | - | - | 32,922 | - | |
Gross Profit | 272,469 | 300,063 | 316,745 | 320,710 | 322,147 | 322,492 | |
Operating Expenses & Income | |||||||
Operating Income | 204,174 | 225,855 | 240,600 | 245,279 | 98,221 | 252,973 | |
Total Operating Expenses | 68,295 | 74,208 | 76,145 | 75,431 | 223,926 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 30 | 30 | 35 | 32 | 65,698 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,867) | (3,486) | (7,137) | (222,120) | (199,283) | (47,289) | |
Interest Income | 451,567 | 474,240 | 498,327 | 508,243 | 480,903 | 118,404 | |
Income Tax Expense | 4,922 | 6,009 | 5,175 | 7,876 | 10,598 | 10,598 | |
Net Income | |||||||
Net Income | 76,170 | 85,224 | 86,270 | 86,479 | 87,404 | 87,404 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | 98,221 | - | |