
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20.18 | 27.46 | 18.48 | 18.38 | 34.13 | 34.09 | |
COGS | 2.533071 | 7.720345 | 16.2 | - | 14.09 | 14.09 | |
Gross Profit | 17.65 | 19.73 | 18.48 | 18.38 | 20.04 | 20 | |
Operating Expenses & Income | |||||||
Operating Income | 2.796341 | 2.912938 | 0.866189 | 18.38 | 1.553922 | 1.552922 | |
Total Operating Expenses | 14.85 | 16.82 | 17.61 | - | 18.49 | 18.45 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.644984 | 0.759677 | 0.78391 | - | 12.12 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.533071) | (7.720345) | (16.2) | - | (14.09) | (14.09) | |
Interest Income | 16.07 | 23.72 | 30.75 | - | - | - | |
Income Tax Expense | 0.360517 | 0.0616 | (0.432183) | 0.459 | (0.270554) | (0.272554) | |
Net Income | |||||||
Net Income | 2.435824 | 2.851374 | 1.534787 | 1.174 | 1.824476 | 1.825476 | |
Supplemental | |||||||
EBIT | 2.796341 | 2.912938 | 1.102604 | - | 1.553922 | - | |
EBITDA | 3.69825 | 3.945794 | 2.239057 | 0.71452 | 2.593321 | 1.552922 | |