

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 37.28 | 45.18 | 56.49 | 64.99 | 70.79 | 76.48 | |
COGS | 1.968 | 2.271 | 0.1 | 0.103 | 0.099 | 0.492 | |
Gross Profit | 35.31 | 42.91 | 56.4 | 64.89 | 70.69 | 76.02 | |
Operating Expenses & Income | |||||||
Operating Income | 34.83 | 32.78 | 50.82 | 50.19 | 64.77 | 65.39 | |
Total Operating Expenses | 4.175 | 4.848 | 5.673 | 14.8 | 5.922 | 10.63 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.175 | 4.848 | 5.764 | 6.596 | 6.021 | 11.04 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.216) | (11.68) | (15.26) | (18.43) | (18.29) | (16.25) | |
Interest Income | 2.146 | 0.168 | 0.243 | 15.61 | 0.241 | 4.633 | |
Income Tax Expense | 9.166 | 7.938 | 11.87 | 10.87 | 14.31 | 12.87 | |
Net Income | |||||||
Net Income | 23.52 | 15.56 | 31.72 | 26.62 | 36.67 | 30.38 | |
Supplemental | |||||||
EBIT | 41.07 | 33.26 | 58.67 | 55.11 | 68.38 | 65.12 | |
EBITDA | 41.16 | 33.36 | 58.77 | 55.21 | 68.48 | 65.61 | |