
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | (161.5) | (0.606887) | 84.24 | 82.51 | 84.64 | 169.9 | |
COGS | 11.58 | 10.37 | 36.93 | 9.909069 | 9.915508 | 19.83 | |
Gross Profit | (161.5) | (0.606887) | 47.31 | 82.51 | 74.72 | 154.9 | |
Operating Expenses & Income | |||||||
Operating Income | (152.9) | (1.199998) | 73.94 | 66.17 | 70.21 | 141.9 | |
Total Operating Expenses | 0.607554 | 0.593111 | 0.657917 | 16.35 | 4.514243 | 13.06 | |
R&D Expenses | 0.000002 | 0 | - | - | - | - | |
Selling General & Admin Expenses | 0.554267 | 0.589397 | 10.3 | 16.35 | 6.782865 | 8.099005 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.269073) | (30.99) | (36.87) | (25.76) | (22.31) | (48.07) | |
Interest Income | 86.63 | 81.77 | 83.23 | - | 82.77 | - | |
Income Tax Expense | 74.94 | 41.96 | 83.52 | - | - | - | |
Net Income | |||||||
Net Income | (162.1) | (1.199998) | 46.65 | 54.45 | 47.9 | 102.4 | |
Supplemental | |||||||
EBIT | (152.9) | (1.199998) | 157.5 | - | - | - | |
EBITDA | (152.9) | (1.199998) | 83.52 | 66.17 | 70.21 | 141.9 | |