

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 83.81 | 89.13 | 113.9 | 139.1 | 192.9 | 182.7 | |
COGS | 4.393 | 7.996 | 33.24 | 47.29 | 80.7 | 68.9 | |
Gross Profit | 79.42 | 81.14 | 80.64 | 91.81 | 112.2 | 113.8 | |
Operating Expenses & Income | |||||||
Operating Income | 26.5 | 27.66 | 25.57 | 33.09 | 34.19 | 35.11 | |
Total Operating Expenses | 52.92 | 53.48 | 55.07 | 58.72 | 78 | 78.64 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 30.1 | 31.11 | 33.15 | 34.74 | 62.05 | 31.69 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.977) | (7.746) | (33.09) | (46.66) | (65.89) | (68.51) | |
Interest Income | 64.62 | 75.06 | 98.98 | 121.1 | 203 | 162.3 | |
Income Tax Expense | 4.456 | 4.018 | 4.306 | 6.362 | 6.012 | 12.12 | |
Net Income | |||||||
Net Income | 22.04 | 23.64 | 21.26 | 26.73 | 28.18 | 54.72 | |
Supplemental | |||||||
EBIT | 26.5 | 27.66 | 25.57 | 33.09 | 34.19 | 35.11 | |
EBITDA | 38.92 | 41 | 38 | 45.42 | 54.06 | 45.94 | |