

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 69.7 | 23.44 | 90.51 | 71.8 | (14.71) | 73.09 | |
COGS | 6.992913 | 7.853067 | 84.39 | 11.11 | 12.25 | 7.454845 | |
Gross Profit | 62.71 | 15.59 | 6.124038 | 60.69 | (26.97) | 65.64 | |
Operating Expenses & Income | |||||||
Operating Income | 67.99 | 22.76 | 80.08 | 117.3 | 78.31 | 123.4 | |
Total Operating Expenses | 1.710659 | 1.962976 | 10.43 | 2.548667 | (105.3) | (57.74) | |
R&D Expenses | 0.000004 | 0.000002 | 0.000005 | - | - | - | |
Selling General & Admin Expenses | 1.710659 | 1.962976 | 10.43 | 2.548667 | 4.117314 | 4.276502 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.718899) | (1.279533) | (2.697919) | (2.999171) | (0.657695) | (1.234891) | |
Interest Income | 0.362027 | 0.503526 | 0.490143 | 0.163995 | 0.28583 | 0.101081 | |
Income Tax Expense | 7.998633 | 2.562317 | 7.860735 | 12.48 | 8.429467 | 12.46 | |
Net Income | |||||||
Net Income | 59.99 | 18.92 | 69.52 | 101.8 | 69.22 | 110.3 | |
Supplemental | |||||||
EBIT | 121.1 | 30.94 | 68.78 | - | - | - | |
EBITDA | 68.71 | 22.76 | 80.08 | 117.3 | 78.31 | 123.4 | |