

| 2020 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 962,440 | 1,204,703 | 1,330,899 | 1,423,904 | 1,440,281 | 1,460,810 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 225,656 | 298,098 | 309,674 | 282,281 | 249,681 | 241,598 | |
Total Operating Expenses | - | (298,098) | 878,816 | 878,816 | 855,666 | 888,924 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (100,570) | (172,008) | (41,356) | (42,549) | (33,534) | (27,170) | |
Interest Income | 82,211 | 169,121 | 85,960 | 129,330 | 124,393 | 108,829 | |
Income Tax Expense | (46,388) | (58,089) | (82,233) | (123,857) | (148,869) | (142,909) | |
Net Income | |||||||
Net Income | 132,677 | 253,961 | 314,282 | 299,976 | 241,127 | 236,848 | |
Supplemental | |||||||
EBIT | 197,424 | 314,937 | 351,911 | 337,052 | 299,137 | 298,098 | |
EBITDA | 415,036 | 528,195 | 593,947 | 567,869 | 536,565 | 531,428 | |