

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 37.28 | 45.18 | 56.49 | 64.99 | 70.73 | 76.52 | |
COGS | 1.968 | 2.271 | 0.1 | 0.0716 | 0.0989 | 0.484891 | |
Gross Profit | 35.31 | 42.91 | 56.4 | 64.99 | 70.63 | 76.06 | |
Operating Expenses & Income | |||||||
Operating Income | 34.83 | 32.78 | 50.82 | 50.19 | 64.71 | 65.42 | |
Total Operating Expenses | 4.175 | 4.848 | 5.673 | 14.8 | 5.917173 | 10.64 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.175 | 4.848 | 5.764 | 6.596 | 6.021 | 11.04 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.385) | (10.83) | (15.26) | (17.62) | (18.28) | (16.26) | |
Interest Income | 0.029 | 0.168 | 0.237 | 0.496 | 0.241 | - | |
Income Tax Expense | 9.166 | 7.938 | 11.87 | 10.87 | 14.3 | 12.87 | |
Net Income | |||||||
Net Income | 23.52 | 15.56 | 31.72 | 26.62 | 36.64 | 30.39 | |
Supplemental | |||||||
EBIT | 41.07 | 33.26 | 57.93 | 55.11 | 64.71 | 65.05 | |
EBITDA | 41.16 | 33.36 | 58.03 | 55.21 | 64.81 | 65.54 | |