

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 27.67 | 30.42 | 34.29 | 34.57 | 48.79 | 50.66 | |
COGS | - | - | (0.0301) | - | 11.57 | - | |
Gross Profit | 27.67 | 30.42 | 34.32 | 34.57 | 37.22 | 39.51 | |
Operating Expenses & Income | |||||||
Operating Income | 13.42 | 12.64 | 15.92 | 14.08 | 11.41 | 13.45 | |
Total Operating Expenses | 13.52 | 15.57 | 18.37 | 20.49 | 25.81 | 26.06 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.241758 | 0.271748 | 0.349455 | 0.288011 | 15.66 | 17.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.279928) | (0.795292) | (1.06562) | (10.37) | (10.45) | (7.447) | |
Interest Income | - | - | - | 37.3 | 40.08 | - | |
Income Tax Expense | 2.610437 | 2.368228 | 3.038648 | 2.424378 | 2.84 | 3.428 | |
Net Income | |||||||
Net Income | 7.800504 | 7.1439 | 9.23189 | 7.520685 | 8.571 | 10.02 | |
Supplemental | |||||||
EBIT | 10.41 | 9.512128 | 12.27 | 9.945063 | 11.41 | - | |
EBITDA | 11.73 | 11.16 | 13.31 | 11.08 | 12.38 | 13.45 | |