

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 47.26 | 52.02 | 67.97 | 69.83 | 84.92 | 143.4 | |
COGS | 1.556 | 4.554 | 24.9 | 24.64 | 13.37 | - | |
Gross Profit | 47.26 | 52.02 | 67.97 | 69.83 | 71.55 | 130.5 | |
Operating Expenses & Income | |||||||
Operating Income | 13.36 | 13.77 | 18.81 | 19.22 | 17.5 | 60.73 | |
Total Operating Expenses | 33.56 | 21.13 | 24.13 | 24.3 | 54.05 | 69.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 5.254 | 5.447 | 5.886 | 6.91 | 22.4 | 22.97 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.556) | (4.554) | (22.56) | (24.64) | (11.3) | (9.7) | |
Interest Income | 37.93 | 43.35 | 74.75 | 78.84 | 64.09 | - | |
Income Tax Expense | 3.661 | 3.791 | 5.578 | 5.735 | 5.219 | 11.04 | |
Net Income | |||||||
Net Income | 9.703 | 10.22 | 13.24 | 13.48 | 12.28 | 24.42 | |
Supplemental | |||||||
EBIT | 13.36 | 13.77 | 18.81 | - | 17.5 | - | |
EBITDA | 13.36 | 16.06 | 20.99 | 19.22 | 20.34 | 37.9 | |