

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 71.9 | 79.92 | 97.25 | 106.5 | 114.7 |
COGS | - | - | - | 106.5 | 28.83 |
Gross Profit | 71.9 | 79.92 | 97.25 | 78.27 | 85.88 |
Operating Expenses & Income | |||||
Operating Income | 29.68 | 36.84 | 35.78 | 33.69 | 38.51 |
Total Operating Expenses | 10.16 | 10.64 | 11.99 | 44.58 | 47.37 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | 34.18 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.955) | (1.649) | (7.063) | (28.27) | (28.83) |
Interest Income | - | - | - | - | - |
Income Tax Expense | 6.252 | 7.881 | 8.163 | 7.485 | 8.308999 |
Net Income | |||||
Net Income | 22.47 | 27.31 | 27.62 | 26.21 | 30.2 |
Supplemental | |||||
EBIT | 28.72 | 35.19 | 35.78 | 30.54 | 38.51 |
EBITDA | 34.47 | 39.66 | 39.12 | 33.69 | 41.22 |