

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 40.86 | 42.16 | 51.91 | 39.26 | 69.64 | 69.63 | |
COGS | 2.018084 | 3.164679 | 15.42 | 21.11 | 20.79 | - | |
Gross Profit | 38.84 | 39 | 36.49 | 39.26 | 48.85 | 49.95 | |
Operating Expenses & Income | |||||||
Operating Income | 6.407646 | 7.571292 | 5.813469 | 11.06 | 13.99 | 15.06 | |
Total Operating Expenses | 32.43 | 31.43 | 30.68 | 28.2 | 34.86 | 34.89 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.916302 | 0.751377 | 0.420445 | 0.738802 | 0.681224 | 18.92 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.018084) | (3.164679) | (15.42) | (21.11) | (19.83) | (14.2) | |
Interest Income | 26.72 | 33.21 | 45.02 | 52.49 | 56.77 | 43.21 | |
Income Tax Expense | 1.130908 | 1.64028 | 1.210053 | 1.737139 | 3.082 | 3.18 | |
Net Income | |||||||
Net Income | 5.276738 | 5.931012 | 4.603416 | 5.922818 | 10.91 | 11.88 | |
Supplemental | |||||||
EBIT | 6.407646 | 7.571292 | 5.813469 | - | 13.99 | - | |
EBITDA | 7.464668 | 8.780842 | 7.012543 | - | 15.1 | 15.06 | |