
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 46.27 | (16.27) | 23.05 | 49.15 | 26.43 | 97.71 | |
COGS | (0.259) | (0.215) | (0.16) | (0.08) | (0.019) | - | |
Gross Profit | 46.53 | (16.05) | 23.21 | 49.23 | 26.45 | 94.08 | |
Operating Expenses & Income | |||||||
Operating Income | 47.12 | (18.79) | 21.93 | 46.59 | 27.17 | 94.93 | |
Total Operating Expenses | (0.59) | 2.734 | 1.283 | 2.643 | (0.715) | (0.92865) | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.096 | 2.931 | 2.675 | 2.623 | 2.855 | 4.318917 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.039) | - | - | - | - | - | |
Interest Income | 6.703 | 2.385 | 3.046 | 2.767 | 1.931 | - | |
Income Tax Expense | 10.89 | (6.126) | 5.068 | 13.02 | 6.894 | 27.14 | |
Net Income | |||||||
Net Income | 36.23 | (12.66) | 16.86 | 33.57 | 20.27 | 67.83 | |
Supplemental | |||||||
EBIT | 47.12 | (18.79) | 21.93 | 46.59 | 27.17 | 94.97 | |
EBITDA | 47.23 | (18.71) | 21.98 | 46.68 | 27.27 | 95.07 | |