
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 30 | 35.61 | 43.51 | 43.06 | 61.51 | |
COGS | 0.91 | - | - | - | 13.26 | |
Gross Profit | 29.09 | 35.61 | 43.51 | 43.06 | 48.25 | |
Operating Expenses & Income | ||||||
Operating Income | 8.172 | 12.09 | 14.47 | 13.14 | 13.57 | |
Total Operating Expenses | 20.92 | 23.52 | 29.04 | 29.92 | 34.68 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.91) | (2.265) | (9.48) | (14.01) | (13.26) | |
Interest Income | 23.31 | 30.88 | 45.71 | 49.57 | 53.36 | |
Income Tax Expense | 1.648 | 1.905 | 2.906 | 2.702 | 2.548 | |
Net Income | ||||||
Net Income | 6.524 | 7.356 | 11.17 | 10.26 | 11.02 | |
Supplemental | ||||||
EBIT | 8.172 | 9.261 | - | - | 13.57 | |
EBITDA | 9.384 | 10.9 | - | - | 15.67 | |