

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 85.06 | 104.1 | 195.7 | 204.1 | 169.9 | - | |
COGS | 6.497 | 15.56 | 96.71 | 108.2 | 69.22 | - | |
Gross Profit | 85.06 | 88.49 | 99.02 | 95.9 | 100.6 | - | |
Operating Expenses & Income | |||||||
Operating Income | 29.21 | 29.32 | 30.86 | 28.82 | 25.97 | - | |
Total Operating Expenses | 56.64 | 59.16 | 68.16 | 67.08 | 74.67 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 11.58 | 20.94 | 23.12 | 21.74 | 41 | 18.05 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.497) | (15.56) | (96.71) | (108.2) | (65.97) | - | |
Interest Income | 75.48 | 83.14 | 165.5 | 168.9 | 122.6 | - | |
Income Tax Expense | 4.75 | 4.03 | 4.86 | 4.528 | 4.141 | 3.062 | |
Net Income | |||||||
Net Income | 24.46 | 25.29 | 26 | 24.29 | 21.82 | 27.92 | |
Supplemental | |||||||
EBIT | 29.21 | 29.32 | 30.86 | - | - | - | |
EBITDA | 29.21 | 35.06 | 36.32 | 28.82 | 25.97 | - | |