
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 236,139 | 368,600 | 336,182 | 340,096 | 330,106 | 322,446 | |
COGS | 123,755 | 158,508 | 176,691 | 167,362 | 147,804 | 148,285 | |
Gross Profit | 112,384 | 210,092 | 159,491 | 172,734 | 182,302 | 174,161 | |
Operating Expenses & Income | |||||||
Operating Income | 50,037 | 146,679 | 73,907 | 87,359 | 78,729 | 70,929 | |
Total Operating Expenses | 64,814 | 64,685 | 262,275 | 252,737 | 251,377 | 251,517 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 902 | 786 | 966 | 991 | 1,062 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6,220) | (7,874) | (13,588) | (14,614) | (15,575) | (16,247) | |
Interest Income | 2,120 | 4,518 | 7,088 | 4,518 | 3,346 | 3,288 | |
Income Tax Expense | 3,517 | 18,918 | - | - | - | - | |
Net Income | |||||||
Net Income | 9,791 | 80,786 | 29,524 | 29,163 | 28,107 | 28,890 | |
Supplemental | |||||||
EBIT | 50,037 | 146,679 | 92,604 | 96,356 | 82,469 | 67,161 | |
EBITDA | 85,775 | 183,343 | 131,595 | 143,543 | 142,791 | 125,714 | |