

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 55,390 | 65,498 | 81,247 | 84,820 | 89,443 | - | |
COGS | - | - | - | - | - | - | |
Gross Profit | 55,390 | 65,498 | 81,247 | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 32,791 | 71,749 | 50,289 | - | - | - | |
Total Operating Expenses | (22,599) | 6,251 | 11,698 | - | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 13,737 | 14,929 | 16,353 | 913 | 999 | 847 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8,198) | (31,699) | (99,097) | (129,364) | (112,040) | (73,323) | |
Interest Income | 46,887 | 79,992 | 160,645 | 193,555 | 176,771 | 119,933 | |
Income Tax Expense | 7,462 | 7,262 | 10,811 | - | - | - | |
Net Income | |||||||
Net Income | 25,329 | 33,356 | 39,478 | 43,870 | 41,944 | 41,140 | |
Supplemental | |||||||
EBIT | 32,789 | 71,825 | 50,470 | - | - | - | |
EBITDA | 36,152 | 75,280 | 54,083 | - | - | - | |