

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 17.31 | 34.44 | 19.4 | 37.62 | 31.31 | |
COGS | 0.087 | 12.76 | (0.02) | 13.82 | 6.507 | |
Gross Profit | 17.22 | 21.68 | 18.62 | 23.8 | 24.8 | |
Operating Expenses & Income | ||||||
Operating Income | 14.21 | 37.63 | 14.85 | 33.96 | 32.45 | |
Total Operating Expenses | 3.095 | 10.19 | 4.078 | 3.656 | (1.144) | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 1.268 | 5.447 | 0.818 | 1.441 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.339) | (15.54) | (2.002) | (3.226) | (3.248) | |
Interest Income | 0.09 | 0.038 | 0.243 | 0.268 | 0.128 | |
Income Tax Expense | 5.175 | 7.897 | - | - | - | |
Net Income | ||||||
Net Income | 24.52 | 28.72 | 10.91 | 23.63 | 29.63 | |
Supplemental | ||||||
EBIT | 14.16 | 37.6 | - | - | - | |
EBITDA | 31.96 | - | - | - | - | |