

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 42.9 | 40.12 | 60.26 | 64.47 | 67.3 | 67.3 | |
COGS | 2.584 | 3.308 | 18.23 | 64.47 | 22.33 | 22.33 | |
Gross Profit | 40.31 | 40.12 | 42.03 | 41.7 | 44.97 | 44.97 | |
Operating Expenses & Income | |||||||
Operating Income | 11.41 | 14.99 | 8.898 | 41.7 | 13.56 | 13.56 | |
Total Operating Expenses | 28.91 | (25.13) | 33.13 | - | 31.41 | 31.41 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 19.15 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.074) | (3.747) | (17.43) | (23.36) | (21.74) | (21.74) | |
Interest Income | 32.46 | 33.57 | 49.66 | 53.44 | 55.66 | 41.65 | |
Income Tax Expense | 2.215 | 2.941 | 1.809 | 2.887 | 3.181 | 3.181 | |
Net Income | |||||||
Net Income | 9.193 | 8.299 | 7.089 | 8.336 | 10.38 | 10.38 | |
Supplemental | |||||||
EBIT | 11.41 | 14.99 | 8.898 | - | - | - | |
EBITDA | 13.19 | 14.99 | 8.898 | 11.22 | 13.56 | 13.56 | |