

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 85.52 | 93.09 | 138.7 | 168.6 | 173.2 | 175.9 | |
COGS | 8.655 | 12.91 | 52.39 | 70.45 | 63.54 | 60.03 | |
Gross Profit | 76.87 | 80.19 | 86.34 | 98.17 | 109.7 | 115.8 | |
Operating Expenses & Income | |||||||
Operating Income | 35.32 | 35.49 | 21.52 | 33.68 | 45.09 | 50.34 | |
Total Operating Expenses | 41.55 | 44.69 | 64.82 | 64.48 | 64.61 | 65.51 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 26.42 | 28.51 | 36.47 | 41.34 | 45.91 | 30.98 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.105) | (11.22) | (46.86) | (67.86) | (61.17) | (58.03) | |
Interest Income | 72.84 | 82.73 | 125.7 | 152.8 | 157.5 | 159.5 | |
Income Tax Expense | 6.199 | 6.435 | 3.704 | 5.865 | 8.516 | 9.288 | |
Net Income | |||||||
Net Income | 29.12 | 29.06 | 17.81 | 27.82 | 36.57 | 41.05 | |
Supplemental | |||||||
EBIT | 35.32 | 35.49 | 21.52 | 33.68 | - | 50.34 | |
EBITDA | 36.43 | 36.53 | 23.04 | 35.49 | 45.09 | 51.02 | |