

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 36,585 | 24,445 | 30,087 | 30,794 | 29,159 | 29,287 | |
COGS | - | - | - | - | - | - | |
Gross Profit | 36,585 | 24,445 | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 27,949 | 16,233 | - | - | - | - | |
Total Operating Expenses | 8,636 | 8,212 | - | - | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 8,636 | 8,212 | 1,906 | 2,004 | 2,094 | 1,934 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (70,088) | (90,874) | (110,941) | (121,818) | (130,010) | (131,541) | |
Interest Income | 99,675 | 120,297 | 139,714 | 150,566 | 158,618 | 160,655 | |
Income Tax Expense | 5,773 | 3,310 | - | - | - | - | |
Net Income | |||||||
Net Income | 22,176 | 12,923 | 17,408 | 16,978 | 14,364 | 14,546 | |
Supplemental | |||||||
EBIT | 27,949 | 16,233 | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |