

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 96.3 | (101.8) | 8.264269 | 6.40885 | 44.12 | 93.74 | |
COGS | 6.713109 | 7.668899 | 7.495277 | - | 6.894775 | - | |
Gross Profit | 96.3 | (101.8) | 0.768992 | 6.40885 | 37.23 | 50.39 | |
Operating Expenses & Income | |||||||
Operating Income | 95.26 | (102.1) | 73.97 | (0.0694) | 88.52 | 88.08 | |
Total Operating Expenses | 1.037406 | 0.928164 | 7.736092 | 6.47822 | (51.3) | (60.07) | |
R&D Expenses | 0.000002 | 0.000005 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 0.677929 | 0.77143 | 7.736092 | 6.47822 | 0.802982 | 7.281202 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.248028) | (0.613206) | (1.116031) | (0.128906) | (0.762866) | (0.762866) | |
Interest Income | - | 0.197137 | 0.78493 | 0.829556 | 0.415658 | - | |
Income Tax Expense | 1.769266 | (0.410902) | 0.528177 | - | - | 23.75 | |
Net Income | |||||||
Net Income | 95.26 | (102.8) | 72.89 | 65.94 | 87.76 | 153.7 | |
Supplemental | |||||||
EBIT | 95.26 | (102.1) | 0.528177 | - | - | - | |
EBITDA | 95.26 | (102.1) | 73.97 | 66.08 | 88.52 | - | |