

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 58.54 | 81.69 | 130.8 | 142.8 | 137.3 | 135.3 | |
COGS | 7.228 | 13.79 | 60.14 | 45.34 | 40.88 | 40.55 | |
Gross Profit | 51.31 | 67.9 | 70.64 | 97.45 | 96.38 | 94.74 | |
Operating Expenses & Income | |||||||
Operating Income | 30.91 | 39.26 | 37.22 | 60.35 | 56.77 | 56.1 | |
Total Operating Expenses | 20.4 | 28.64 | 33.42 | 37.09 | 39.61 | 38.64 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 11.98 | 17.04 | 17.39 | 20.78 | 22.63 | 31.29 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.053) | (9.322) | (39) | (45.34) | (40.88) | (39.85) | |
Interest Income | 56.29 | 78.75 | 121.5 | 131.5 | 128.8 | 100.3 | |
Income Tax Expense | 7.755 | 9.619 | 8.948 | 14.66 | 13.7 | 13.2 | |
Net Income | |||||||
Net Income | 23.16 | 29.64 | 28.27 | 45.7 | 43.07 | 41.98 | |
Supplemental | |||||||
EBIT | 30.91 | 39.26 | 37.22 | 60.35 | 56.77 | 56.1 | |
EBITDA | 31.95 | 40.66 | 38.52 | 61.41 | 57.88 | 57.26 | |