

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 406,033 | 418,558 | 510,325 | 579,817 | 663,772 | 725,227 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 57,289 | 37,802 | 65,480 | 12,190 | 216,613 | 258,098 | |
Total Operating Expenses | - | 408,716 | 473,882 | 531,708 | 562,870 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14,710) | (13,083) | (21,491) | (61,030) | (68,943) | (67,800) | |
Interest Income | 6,819 | 6,308 | 3,888 | 10,830 | 18,013 | 14,850 | |
Income Tax Expense | (12,826) | (15,619) | (19,961) | (34,755) | (57,874) | (66,685) | |
Net Income | |||||||
Net Income | 42,078 | 19,325 | 32,104 | (61,162) | 117,839 | 146,311 | |
Supplemental | |||||||
EBIT | 62,795 | 41,719 | 69,668 | 23,793 | 226,643 | 265,946 | |
EBITDA | 94,134 | 73,352 | 104,428 | 63,328 | 267,872 | 312,595 | |