

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 36.54 | 36.59 | 37.32 | 39.48 | 67.77 | 34.47 | |
COGS | - | - | (15.26) | - | 23.73 | - | |
Gross Profit | 36.54 | 36.59 | 37.32 | 39.48 | 44.04 | 34.47 | |
Operating Expenses & Income | |||||||
Operating Income | 10.56 | 8.52 | 16.52 | 16.79 | 10.07 | 34.47 | |
Total Operating Expenses | 16.32 | 7.813 | 20.8 | 22.68 | 33.97 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.253) | (4.135) | (14.35) | (23.45) | (22.17) | - | |
Interest Income | 24.24 | 27.35 | 41.13 | 51.1 | - | - | |
Income Tax Expense | 1.684 | 1.265 | 1.163 | 1.359 | 1.792 | - | |
Net Income | |||||||
Net Income | 8.876 | 7.255 | 6.81 | 6.742 | 8.275 | 34.47 | |
Supplemental | |||||||
EBIT | 10.56 | 9.165 | 7.973 | 8.101 | - | - | |
EBITDA | 12.2 | 10.2 | 9.196 | 9.961 | 10.07 | 34.47 | |