
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 8.79874 | 10.75 | 11.28 | 11.6 | 11.99 |
COGS | 1.58546 | 1.81936 | 0.248937 | 0.297698 | 0.251935 |
Gross Profit | 7.21328 | 8.93265 | 11.03 | 11.3 | 11.73 |
Operating Expenses & Income | |||||
Operating Income | 8.98915 | 11.09 | 7.057519 | 7.147506 | 7.549931 |
Total Operating Expenses | 4.161106 | 4.219557 | 4.223107 | 4.451817 | 4.436794 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 1.65959 | 1.56886 | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (0.613) | (0.6291) | (0.136765) | (0.0882) | (0.0897) |
Interest Income | 0.11905 | 0.12266 | 0.294131 | 0.357117 | 0.189009 |
Income Tax Expense | 0.793191 | 0.785571 | - | - | - |
Net Income | |||||
Net Income | 8.07692 | 10.18 | 7.039511 | 7.201084 | 7.464545 |
Supplemental | |||||
EBIT | 4.619592 | 6.417849 | - | - | - |
EBITDA | 9.958483 | 12.04 | - | - | - |