
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 56.66 | 50.13 | 90.11 | 127.6 | 85.07 | 78.35 | |
COGS | 9.710928 | 9.199 | 37.33 | 56.89 | 8.782836 | 12.9 | |
Gross Profit | 56.66 | 50.13 | 52.78 | 70.7 | 76.29 | 65.45 | |
Operating Expenses & Income | |||||||
Operating Income | 53.26 | 66.05 | 51.48 | 68.83 | 69.53 | 61.24 | |
Total Operating Expenses | (3.403922) | 15.93 | 1.299 | 1.871228 | 6.759486 | 4.210031 | |
R&D Expenses | 0.000001 | 0.000001 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 1.065398 | 0.733 | 0.805 | 1.121874 | 1.151 | 1.377 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (15.97) | (19.72) | (25.92) | (37.37) | (20.51) | (18.58) | |
Interest Income | 80.97 | 77.86 | 97.94 | 139.8 | 85.1 | 80.49 | |
Income Tax Expense | 35.69 | 48 | 51.46 | - | - | - | |
Net Income | |||||||
Net Income | 53.26 | 46.33 | 51.48 | 68.83 | 49.03 | 47.82 | |
Supplemental | |||||||
EBIT | 53.26 | 66.05 | 51.8 | - | - | - | |
EBITDA | 53.26 | 66.05 | 51.48 | 68.83 | 69.53 | 76.83 | |