

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16.16 | 16.79 | 13.09 | 15.86 | 26.52 | 27.36 | |
COGS | - | - | (8.274) | - | 7.953 | 8.022 | |
Gross Profit | 16.16 | 16.79 | 21.36 | 15.86 | 18.57 | 19.34 | |
Operating Expenses & Income | |||||||
Operating Income | 4.739 | 4.498 | 3.662 | 5.828 | 5.849 | 6.13 | |
Total Operating Expenses | 9.499 | 8.784 | 9.423 | 10.03 | 12.72 | 13.21 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.334 | 1.407 | 1.447 | 1.587 | 9.4 | 10.26 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.094) | (1.151) | (3.235) | - | (6.83) | (6.835) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.943 | 0.871 | 0.625 | 1.129 | 1.388 | 1.403 | |
Net Income | |||||||
Net Income | 2.728 | 2.591 | 1.917 | 3.66 | 4.461 | 4.727 | |
Supplemental | |||||||
EBIT | 3.671 | 3.462 | 2.542 | 4.78 | 5.849 | - | |
EBITDA | 4.616 | 4.28 | 3.258 | 5.451 | 6.259 | 6.13 | |