

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 22.02 | (60.81) | 18.27 | 43.32 | 56.28 | 114.1 | |
COGS | 0.220364 | 4.165 | 3.163 | - | 3.236 | - | |
Gross Profit | 21.8 | (60.81) | 18.27 | 17.91 | 53.04 | 106.3 | |
Operating Expenses & Income | |||||||
Operating Income | 15.99 | (61.7) | 14.92 | 55.28 | 70.29 | 123 | |
Total Operating Expenses | 5.801454 | 0.886 | 3.351 | 3.372 | (17.25) | (3.182) | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 5.801454 | 1.402 | 3.351 | 0.778 | 0.702 | 5.018 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.220363) | (1.185) | (3.627) | (2.828) | (2.583) | (2.583) | |
Interest Income | - | 15.38 | 16.26 | 16.01 | 13.9 | - | |
Income Tax Expense | (44.37) | 13.55 | 11.29 | - | - | 20.86 | |
Net Income | |||||||
Net Income | (28.38) | (61.7) | 7.385 | 52.45 | 67.7 | 120.2 | |
Supplemental | |||||||
EBIT | (12.16) | (61.7) | 11.01 | 66.99 | - | 127.4 | |
EBITDA | 15.99 | (61.7) | 11.01 | 55.28 | 70.29 | 130 | |