

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16.51 | 21.93 | 26.47 | 29.33 | 29.96 | 26.17 | |
COGS | - | 0.019 | 0.061 | 0.034 | 0.279277 | 1.841265 | |
Gross Profit | 16.51 | 21.91 | 26.47 | 29.3 | 29.68 | 24.33 | |
Operating Expenses & Income | |||||||
Operating Income | 20.16 | 18.97 | 23.35 | 25.26 | 25.45 | 21.99 | |
Total Operating Expenses | 1.974 | 2.942 | 3.121 | 4.044 | 4.230297 | 2.338508 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.516 | 0.524 | 0.834 | 0.565 | 0.603 | 0.839 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.002) | (0.002) | (0.039) | (0.003) | - | (0.136) | |
Interest Income | 0.044 | 0.118 | 0.521 | 0.525 | 0.394 | 1.618 | |
Income Tax Expense | 3.617 | 4.356 | 5.597 | 6.021 | 5.794465 | 4.990454 | |
Net Income | |||||||
Net Income | 16.57 | 15.47 | 22.08 | 21.94 | 34.33 | 30.07 | |
Supplemental | |||||||
EBIT | 14.53 | 18.97 | 23.35 | 25.26 | 25.45 | 31.55 | |
EBITDA | 14.54 | 18.99 | 23.43 | 25.29 | 25.73 | 31.94 | |