

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,226,702 | 1,264,996 | 1,359,799 | 1,558,301 | 1,760,626 | 1,895,925 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 114,297 | 108,419 | 124,884 | 108,005 | 106,800 | 97,972 | |
Total Operating Expenses | 1,126,488 | 1,169,493 | 1,244,169 | 1,450,296 | 1,675,209 | 1,819,541 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (24,715) | (11,608) | (14,137) | (15,891) | (13,177) | |
Interest Income | - | 50,771 | 44,873 | 84,423 | 87,930 | 69,917 | |
Income Tax Expense | - | (28,505) | (32,304) | (34,810) | (50,951) | (42,565) | |
Net Income | |||||||
Net Income | 98,235 | 117,446 | 135,927 | 147,462 | 133,834 | 119,579 | |
Supplemental | |||||||
EBIT | - | 119,895 | 134,966 | 111,986 | 112,746 | 105,404 | |
EBITDA | - | 146,131 | 165,375 | 147,848 | 152,715 | 147,958 | |