

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 17.02 | 17.98 | 21.14 | 24.21 | 25.43 | |
COGS | - | - | - | 24.21 | 5.084083 | |
Gross Profit | 17.02 | 17.36 | 21.14 | 18.01 | 20.34 | |
Operating Expenses & Income | ||||||
Operating Income | 17.42 | 17.98 | 1.693631 | 2.686112 | 5.98225 | |
Total Operating Expenses | 13.44 | 14.58 | 5.11221 | 15.33 | 16.36 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | 9.586126 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.170135) | (0.31417) | (3.971052) | - | (5.114843) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 0.464842 | 0.259882 | 0.004981 | 0.289776 | 0.752044 | |
Net Income | ||||||
Net Income | 3.509791 | 3.147142 | 2.392375 | 3.487107 | 5.230206 | |
Supplemental | ||||||
EBIT | 3.171441 | 3.011155 | 1.686821 | 2.686112 | 3.986426 | |
EBITDA | 3.814673 | 3.686933 | 2.426169 | 3.380835 | 4.71467 | |