

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 38.26 | 44.51 | 44.17 | 48.21 | 69.51 |
COGS | - | - | (11.8) | - | 17.51 |
Gross Profit | 38.26 | 44.51 | 55.98 | 48.21 | 52 |
Operating Expenses & Income | |||||
Operating Income | 10.02 | 12.35 | 14.04 | 15.78 | 16.89 |
Total Operating Expenses | 5.463 | 6.001 | 28.82 | 32.43 | 35.12 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 1.119 | 1.03 | 0.79 | 1.007 | 24.34 |
Earnings from Continuing Operations | |||||
Interest Expense | (1.163) | (2.938) | (11.8) | (18.2) | (16.74) |
Interest Income | 25.62 | 31.58 | 43.04 | 50.7 | 55.3 |
Income Tax Expense | 2.003 | 2.487 | 2.989 | 3.015 | 3.612 |
Net Income | |||||
Net Income | 8.02 | 9.865 | 11.05 | 11.53 | 13.27 |
Supplemental | |||||
EBIT | 10.02 | 12.35 | (1.063) | 14.54 | 16.89 |
EBITDA | 11.39 | 13.62 | (0.1) | 15.55 | 17.98 |