
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 44.46 | 50.13 | 90.11 | 88.7 | 85.14 | 80.5 | |
COGS | 7.62 | 9.199 | 37.33 | 39.55 | 8.79 | 8.627999 | |
Gross Profit | 44.46 | 50.13 | 52.78 | 49.15 | 76.35 | 71.87 | |
Operating Expenses & Income | |||||||
Operating Income | 54.32 | 66.05 | 51.48 | 47.85 | 69.59 | 66.36 | |
Total Operating Expenses | (2.671) | 15.93 | 1.299 | 1.301 | 6.765 | 5.505 | |
R&D Expenses | 0.000001 | 0.000001 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 0.836 | 0.733 | 0.805 | 0.78 | 1.151 | 1.377 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.53) | (19.72) | (25.92) | (25.98) | (20.52) | (18.57) | |
Interest Income | 12.53 | 19.72 | 97.94 | 25.98 | 85.1 | 64.62 | |
Income Tax Expense | 28.01 | 48 | 14.21 | - | - | - | |
Net Income | |||||||
Net Income | 41.79 | 46.33 | 51.48 | 47.85 | 49.06 | 47.8 | |
Supplemental | |||||||
EBIT | 54.32 | 66.05 | 29.98 | - | - | - | |
EBITDA | 41.79 | 66.05 | 51.48 | 47.85 | 69.59 | 66.36 | |