
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6.064 | 8.002 | 9.104 | 15.68 | 21.5 | 21.38 | |
COGS | 0.903 | 0.988 | 0.948 | 1.062 | 2 | 1.569 | |
Gross Profit | 6.064 | 8.002 | 8.156 | 14.62 | 19.5 | 19.81 | |
Operating Expenses & Income | |||||||
Operating Income | 8.686 | 13.23 | 15.04 | 34.75 | 17.32 | 41.24 | |
Total Operating Expenses | (2.622) | (5.23) | (6.882) | (20.13) | 2.178 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.163 | 0.27 | 0.242 | 0.316 | 0.274 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.471) | (0.921) | (1.886) | (5.186) | (4.961) | - | |
Interest Income | 0.106 | 0.869 | 0.12 | 0.021 | 0.051 | - | |
Income Tax Expense | 0.128 | 0.203 | 0.709 | 1.249 | 1.010999 | 0.926 | |
Net Income | |||||||
Net Income | 7.802 | 11.15 | 14.12 | 28.43 | 25.27 | 31.75 | |
Supplemental | |||||||
EBIT | 8.895 | 13.19 | 17.23 | 35.69 | 32.05 | 17.75 | |
EBITDA | 8.924 | 13.24 | 17.29 | 35.77 | 32.14 | 17.83 | |