

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 7.971 | 8.938 | 9.475 | 10.59 | 15.66 |
COGS | 0.401 | 0.611 | (0.23) | 3.888 | 3.974 |
Gross Profit | 7.57 | 8.327 | 9.705 | 10.59 | 11.68 |
Operating Expenses & Income | |||||
Operating Income | 2.589 | 2.517 | 3.191 | 3.827 | 3.644 |
Total Operating Expenses | 4.981 | 5.81 | 6.514 | 6.763 | 8.04 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 0.785 | 0.853 | 0.843 | 0.964 | 5.432 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.401) | (0.611) | (2.968) | (3.888) | (3.974) |
Interest Income | 7.36 | 8.428 | 12.18 | 13.69 | 14.21 |
Income Tax Expense | 0.543 | 0.526 | 0.669 | 0.738 | 0.766 |
Net Income | |||||
Net Income | 2.046 | 1.991 | 2.522 | 2.779 | 2.878 |
Supplemental | |||||
EBIT | 2.589 | 2.517 | 3.191 | - | 3.644 |
EBITDA | 2.76 | 2.69 | 3.336 | - | 3.823 |