

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 12.79 | 11.21 | 11.45 | 16.98 | 17.39 | |
COGS | 5,607 | 7,452 | 7,540 | 5.85 | 5.305 | |
Gross Profit | 12.79 | 11.21 | 11.45 | 11.13 | 12.09 | |
Operating Expenses & Income | ||||||
Operating Income | 4.42 | 3.426 | 3.387 | 3.288 | 3.652 | |
Total Operating Expenses | 8.37 | 7.779 | 8.063 | 7.844 | 8.436 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | 4.156 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.026) | (0.938) | (4.139) | (5.85) | (5.556) | |
Interest Income | 10.83 | 11.48 | 15.01 | 16.52 | 16.78 | |
Income Tax Expense | 1.166 | 0.962 | 0.897 | 0.899 | 0.883 | |
Net Income | ||||||
Net Income | 3.254 | 2.464 | 2.449 | 2.389 | 2.769 | |
Supplemental | ||||||
EBIT | 4.42 | 3.426 | 3.346 | 3.288 | 3.652 | |
EBITDA | 4.788 | 3.798 | 3.727 | 3.686 | 4.009 | |