

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 13.56 | 14.68 | 16.35 | 10.2 | 18.95 | |
COGS | 2.146 | 1.915 | 5.477 | 7.498 | 7.562 | |
Gross Profit | 11.41 | 12.76 | 10.87 | 10.2 | 11.38 | |
Operating Expenses & Income | ||||||
Operating Income | 4.502 | 5.097 | 3.065 | 2.298 | 2.789 | |
Total Operating Expenses | 6.908 | 7.666 | 7.807 | 7.899 | 8.594 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | 5.751 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (2.146) | (1.915) | (5.477) | (7.498) | (7.562) | |
Interest Income | 13.28 | 14.26 | 16.01 | 17.31 | 18.61 | |
Income Tax Expense | 0.466 | 0.569 | 0.162 | 0.009 | (0.014) | |
Net Income | ||||||
Net Income | 4.036 | 4.528 | 2.903 | 2.243 | 2.803 | |
Supplemental | ||||||
EBIT | 4.502 | 5.097 | 3.065 | - | 2.789 | |
EBITDA | 4.82 | 5.49 | 3.452 | - | 3.154 | |