
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | (3.597444) | (87.47) | 44.6 | 44.15 | 37.96 | 73.01 | |
COGS | 11.25 | (133) | 16.71 | 13.06 | 5.127171 | 18.18 | |
Gross Profit | (14.85) | 45.55 | 44.6 | 44.15 | 32.83 | 54.83 | |
Operating Expenses & Income | |||||||
Operating Income | 39.55 | 39.44 | 39.03 | 38.49 | 30.51 | 51.93 | |
Total Operating Expenses | 0.310276 | 0.379709 | 0.389606 | 5.668161 | 2.320287 | 2.900253 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.281557 | 0.355 | 5.564311 | 5.668161 | 0.381448 | 5.364309 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.100392) | (10.39) | (14.12) | (13.06) | (11.89) | (32.28) | |
Interest Income | 46.78 | 45.55 | 44.57 | 44.12 | 44.62 | - | |
Income Tax Expense | (47.56) | (137.7) | 39.03 | - | - | 16.4 | |
Net Income | |||||||
Net Income | (3.90772) | (87.85) | 46.32 | 21.42 | 18.62 | 40.04 | |
Supplemental | |||||||
EBIT | (8.008112) | (48.42) | 39.03 | - | - | - | |
EBITDA | 39.55 | 149.2 | 39.03 | 38.49 | 30.51 | 75.66 | |