
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 47.29 | 48.58 | 53.59 | 56.13 | 57.15 | |
COGS | - | - | - | - | - | |
Gross Profit | 47.29 | 48.58 | 53.59 | 56.13 | 57.15 | |
Operating Expenses & Income | ||||||
Operating Income | 14.67 | 16.78 | 17.86 | 16.33 | 9.215 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 4.174 | 4.642 | 5.341 | 6.615 | 7.126 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.349) | (1.008) | (1.725) | (3.016) | (2.896) | |
Interest Income | 0.34 | 1.374 | 0.272 | 0.058 | 0.063 | |
Income Tax Expense | 3.965 | 4.329 | 4.802 | - | - | |
Net Income | ||||||
Net Income | 10.71 | 12.83 | 11.71 | 7.376 | 13.32 | |
Supplemental | ||||||
EBIT | 14.67 | 16.78 | 17.86 | - | - | |
EBITDA | 15.05 | 18.17 | - | - | - | |