

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16.16 | 16.2 | 12.94 | 13.83 | 109.4 | 164 | |
COGS | 12.44 | 12.66 | 9.950948 | 9.86097 | 76.76 | 115.3 | |
Gross Profit | 3.719863 | 3.534878 | 2.985528 | 3.971499 | 32.63 | 48.67 | |
Operating Expenses & Income | |||||||
Operating Income | 0.271622 | 0.530782 | (0.157915) | 0.761576 | 8.535 | 12.92 | |
Total Operating Expenses | 3.448241 | 3.004096 | 3.143443 | 3.209923 | 24.1 | 35.76 | |
R&D Expenses | 0.796399 | 0.661718 | 0.754867 | 0.732225 | 4.215 | 6.733097 | |
Selling General & Admin Expenses | 1.636529 | 1.391143 | 1.540215 | 1.548255 | 12.08 | 19.14 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.102724) | (0.167669) | (0.225026) | (0.127058) | (0.227335) | (0.310607) | |
Interest Income | 0.316892 | 0.149494 | 0.225026 | 0.135426 | 0.227 | 0.283642 | |
Income Tax Expense | 0.242511 | 0.199667 | 0.007172 | 0.219616 | 1.398 | 2.293116 | |
Net Income | |||||||
Net Income | 0.488099 | 0.585563 | (0.207351) | 0.322859 | 7.104 | 9.098871 | |
Supplemental | |||||||
EBIT | 0.82846 | 0.926277 | 0.0165 | 1.183043 | 8.88 | 13.47 | |
EBITDA | 1.173053 | 1.289517 | 0.33312 | 1.424415 | 9.955 | 15.41 | |