

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 126.6 | 122.3 | 143.8 | 162.4 | 174.4 | 166.7 | |
COGS | 8.311 | 8.324 | 31.44 | 50.01 | 51.21 | 46.38 | |
Gross Profit | 118.3 | 113.9 | 112.4 | 112.4 | 123.2 | 131.2 | |
Operating Expenses & Income | |||||||
Operating Income | 39.17 | 40.99 | 33.97 | 24.41 | 41.06 | 44.63 | |
Total Operating Expenses | 79.1 | 72.94 | 78.39 | 88.01 | 82.17 | 86.58 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | 62.51 | 16.32 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.311) | (8.324) | (31.44) | (50.01) | (51.21) | (47.37) | |
Interest Income | 85.65 | 94.27 | 114.5 | 130.7 | 137.9 | 94.82 | |
Income Tax Expense | 10.39 | 10.57 | 8.47 | 5.873 | 8.671 | 9.896 | |
Net Income | |||||||
Net Income | 28.78 | 30.42 | 25.5 | 18.54 | 32.38 | 34.73 | |
Supplemental | |||||||
EBIT | 39.17 | 40.99 | 33.97 | 24.41 | 41.05 | - | |
EBITDA | 49.67 | 50.2 | 43.52 | 30.93 | 45.16 | 45.46 | |