

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4.645722 | (0.316309) | 0.0427 | 0.0308 | 2.095368 | 6.253482 | |
COGS | 0.1129 | 0.124761 | 0.115717 | 0.107078 | 0.0998 | 0.0913 | |
Gross Profit | 4.645722 | (0.316309) | 0.585362 | 1.140199 | 1.99557 | 6.201098 | |
Operating Expenses & Income | |||||||
Operating Income | 4.424573 | (0.606714) | 1.169262 | 1.213246 | 1.219596 | 5.715634 | |
Total Operating Expenses | 0.221149 | 0.290405 | (0.5839) | (0.073) | 0.775974 | 0.485464 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.140075 | 0.14966 | 0.141249 | 0.154274 | 0.142534 | 0.21679 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.463714) | (1.358981) | (1.166799) | (1.232923) | (1.208861) | (2.485535) | |
Interest Income | 4.39534 | 0.0122 | 0.0427 | 0.0308 | 0.0225 | 6.6643 | |
Income Tax Expense | (4.73012) | 0.418111 | 1.037546 | - | - | - | |
Net Income | |||||||
Net Income | 4.424573 | (0.606714) | (1.249089) | 5.91118 | 1.386947 | - | |
Supplemental | |||||||
EBIT | 4.424573 | (0.606714) | (2.45453) | - | - | - | |
EBITDA | 4.424573 | (0.606714) | 1.169262 | 5.91118 | 1.386947 | 5.636858 | |