

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 44,248 | 80,121 | 62,129 | 62,314 | 143,641 | 134,068 | |
COGS | 5,511 | 30,793 | (69) | (1) | 86,836 | 77,472 | |
Gross Profit | 44,248 | 50,350 | 62,198 | 62,315 | 56,805 | 56,596 | |
Operating Expenses & Income | |||||||
Operating Income | 29,947 | 26,829 | 46,823 | 34,848 | 30,750 | 30,323 | |
Total Operating Expenses | 20,331 | 22,499 | 15,306 | 27,466 | 26,055 | 26,273 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 435 | 484 | 15,007 | 282 | 110 | 137 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5,511) | (30,797) | (112,228) | (124,283) | (86,836) | (77,473) | |
Interest Income | 35,832 | 67,407 | 159,804 | 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 | 27,451 | 23,727 | 23,503 | |
Supplemental | |||||||
EBIT | 23,412 | 26,842 | 36,266 | 35,447 | 30,750 | 30,323 | |
EBITDA | 25,530 | 31,143 | 38,014 | 37,451 | 32,770 | 32,264 | |