

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 142.8 | 166 | 173.3 | 169.5 | 162 | 169.7 | |
COGS | - | - | 24.24 | 17.89 | 19.63 | 58.38 | |
Gross Profit | 142.8 | 166 | 173.3 | 169.5 | 142.4 | 136.2 | |
Operating Expenses & Income | |||||||
Operating Income | 50.15 | 34.87 | (1.684) | 19.3 | 12.02 | 16.39 | |
Total Operating Expenses | 93.76 | 132.6 | 173.3 | 150.2 | 120.9 | 119.8 | |
R&D Expenses | 13.71 | 19.3 | 23.9 | 26.62 | 29.29 | 15.92 | |
Selling General & Admin Expenses | 29.27 | 44.77 | 149.3 | 49.64 | 32.27 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.779762) | (1.288) | (0.836) | (0.851446) | (0.874) | (0.722706) | |
Interest Income | 0.007912 | 0.097 | 0.46 | 0.996557 | 1.444 | 0.22 | |
Income Tax Expense | 8.557159 | 7.132 | 5.11 | 3.408667 | 1.924 | 4.895637 | |
Net Income | |||||||
Net Income | 40.82 | 26.45 | 14.9 | 14.84 | 6.811 | 11.47 | |
Supplemental | |||||||
EBIT | 50.15 | 34.87 | 20.85 | 19.1 | 9.334 | 16.84 | |
EBITDA | 69.63 | 63.51 | 57.51 | 57.15 | 49.53 | 49.33 | |