

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.2 | 0.2 | 0.2 | 31.3 | 137.1 | 168.4 | |
COGS | 1 | 1.1 | 1.4 | 35.1 | 153.4 | 188.5 | |
Gross Profit | (0.8) | (0.9) | (1.2) | (3.8) | (16.3) | (20.1) | |
Operating Expenses & Income | |||||||
Operating Income | (0.9) | (1) | (1.3) | 2.5 | (17.4) | (14.9) | |
Total Operating Expenses | 0.1 | 0.1 | 0.1 | (5.5) | 1.1 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.1) | (14.5) | - | (0.1) | (0.5) | (3) | |
Interest Income | 6.2 | 4.4 | 31.7 | 37.9 | 34.4 | - | |
Income Tax Expense | 2.8 | 2.2 | 8.6 | 10.2 | 9.6 | 19.8 | |
Net Income | |||||||
Net Income | 12.8 | 11.3 | 31 | 45.7 | 30 | 74.5 | |
Supplemental | |||||||
EBIT | 6.9 | (0.9) | 41.1 | 56.2 | 46.1 | 102.6 | |
EBITDA | 6.5 | (0.5) | 42.3 | 56.6 | 48.2 | 104.8 | |