
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 129.4 | 147 | 144.8 | 155.9 |
COGS | 21.89 | 22.87 | 23.18 | 24.51 |
Gross Profit | 107.5 | 124.1 | 121.7 | 131.4 |
Operating Expenses & Income | ||||
Operating Income | 104.2 | 121.1 | 118.1 | 125.6 |
Total Operating Expenses | 25.18 | 25.88 | 26.75 | 30.39 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | 2.305 | 1.7 | 1.934 | 4.23 |
Earnings from Continuing Operations | ||||
Interest Expense | (6.104) | (12.93) | (13.24) | (13.3) |
Interest Income | 1.288 | 3.281 | 3.67 | 0.541 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 41.14 | 100.5 | 95.04 | 152.8 |
Supplemental | ||||
EBIT | - | - | - | - |
EBITDA | - | - | - | - |