

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 580,092 | 627,055 | 707,801 | 779,945 | 872,790 | 914,857 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 73,707 | 96,216 | 119,343 | 124,380 | 149,359 | 154,898 | |
Total Operating Expenses | - | - | 588,458 | 655,565 | 723,431 | 759,959 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (38,923) | (53,795) | (51,559) | (86,759) | (123,396) | (122,089) | |
Interest Income | 2,205 | 3,038 | 3,935 | 7,345 | 8,077 | 8,082 | |
Income Tax Expense | (8,984) | (10,098) | (19,684) | (11,203) | (7,637) | (9,851) | |
Net Income | |||||||
Net Income | 31,832 | 35,211 | 42,327 | 24,060 | 18,715 | 19,892 | |
Supplemental | |||||||
EBIT | 77,534 | 96,066 | 109,635 | 114,677 | 141,671 | 143,750 | |
EBITDA | 217,593 | 245,125 | 267,113 | 286,944 | 319,447 | 332,352 | |