

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 28.87 | (80.29) | 24.59 | 56.1 | 72.42 | 128.5 | |
COGS | - | 5.376 | 4.143 | 3.982 | 4.201 | 8.183 | |
Gross Profit | 28.87 | (80.29) | 24.59 | 52.12 | 68.22 | 111.1 | |
Operating Expenses & Income | |||||||
Operating Income | 21.39 | (81.24) | 20.19 | 71.29 | 89.87 | 161.2 | |
Total Operating Expenses | 7.478181 | 0.947 | 4.406 | 4.333 | (21.65) | (26.15) | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 7.478181 | 1.649 | 4.406 | 0.949 | 0.863 | 6.577996 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.208364) | (2.257) | (7.182) | (6.078) | (5.732) | (14.71) | |
Interest Income | - | 20.55 | 21.85 | 21.52 | 18.79 | - | |
Income Tax Expense | (59.79) | 17.3 | 20.19 | - | - | 27.09 | |
Net Income | |||||||
Net Income | (38.2) | (81.24) | 8.448 | 65.21 | 84.14 | 149.3 | |
Supplemental | |||||||
EBIT | (44.12) | (81.24) | 35.82 | 84.95 | - | - | |
EBITDA | 21.39 | (81.24) | 20.19 | 71.29 | 89.87 | 161.2 | |