

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 42,876 | 49,204 | 62,060 | 62,031 | 143,641 | 134,068 | |
COGS | - | - | (69) | (1) | 86,836 | 77,472 | |
Gross Profit | 42,876 | 49,204 | 62,129 | 62,032 | 56,805 | 56,596 | |
Operating Expenses & Income | |||||||
Operating Income | 24,154 | 55,039 | 46,823 | 34,848 | 30,751 | 30,323 | |
Total Operating Expenses | 19,725 | 23,586 | 15,306 | 27,184 | 26,055 | 26,273 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 435 | 484 | 15,007 | 282 | 15,497 | 137 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6,441) | (30,797) | (112,228) | (124,283) | (86,836) | (77,472) | |
Interest Income | 35,832 | 67,407 | 141,291 | 171,125 | 129,378 | 118,002 | |
Income Tax Expense | 4,627 | 5,429 | 8,417 | 7,795 | 6,755 | 6,616 | |
Net Income | |||||||
Net Income | 19,527 | 21,676 | 29,107 | 27,450 | 23,726 | 23,502 | |
Supplemental | |||||||
EBIT | 23,716 | 29,497 | 36,271 | 34,848 | 30,750 | 30,323 | |
EBITDA | 25,530 | 31,143 | 38,019 | 36,852 | 32,770 | 32,264 | |