

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 108.9 | 115.5 | 136.2 | 155.5 | 154.2 | 164.3 | |
COGS | 10.22 | 16.77 | 33.29 | 51.16 | 53.44 | 79.27 | |
Gross Profit | 98.73 | 98.7 | 102.9 | 104.3 | 100.8 | 85.06 | |
Operating Expenses & Income | |||||||
Operating Income | 37.69 | 32.35 | 30.48 | 31.87 | 28.64 | 13.41 | |
Total Operating Expenses | 61.04 | 66.35 | 72.47 | 72.44 | 72.11 | 71.66 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 37.6 | 41.83 | 44.2 | 44.93 | 53.25 | 55.02 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.562) | (9.519) | (33.1) | (48.96) | (47.36) | (48.4) | |
Interest Income | 84.5 | 92.65 | 113.5 | 128.1 | 139.2 | 157.2 | |
Income Tax Expense | 7.133 | 5.732 | 6.335 | 5.913 | 5.216 | 5.82 | |
Net Income | |||||||
Net Income | 30.55 | 26.62 | 24.15 | 25.96 | 23.43 | 25.35 | |
Supplemental | |||||||
EBIT | 37.69 | 32.35 | 30.48 | 31.87 | 28.64 | 13.41 | |
EBITDA | 39.82 | 34.74 | 32.63 | 34.05 | 31.01 | 14.65 | |