
| 2018 | 2019 | 2020 | 2021 | 2022 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 86,095 | 125,570 | 158,821 | 213,411 | 254,121 | |
COGS | - | - | - | - | - | |
Gross Profit | 86,095 | 125,570 | 158,821 | 213,411 | 254,121 | |
Operating Expenses & Income | ||||||
Operating Income | 35,190 | 45,535 | 56,245 | 81,141 | 30,048 | |
Total Operating Expenses | 39,265 | 52,790 | 63,768 | 110,599 | 155,761 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 2,208 | 2,788 | 3,831 | 6,186 | 12,638 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (14,306) | (21,451) | (21,720) | (28,510) | (57,779) | |
Interest Income | - | 110,090 | 125,538 | 155,753 | 199,998 | |
Income Tax Expense | 8,102 | 9,413 | 12,036 | 17,670 | 9,024 | |
Net Income | ||||||
Net Income | 27,088 | 36,122 | 44,209 | 63,471 | 21,024 | |
Supplemental | ||||||
EBIT | 35,190 | 45,535 | 56,245 | 81,141 | 30,048 | |
EBITDA | 36,912 | 49,287 | 60,525 | 87,531 | 40,189 | |