

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6.49553 | 5.687211 | 5.003758 | 4.145851 | 4.527877 | 4.527877 | |
COGS | 4.740931 | 3.863973 | 3.142083 | 2.802968 | 3.294406 | 3.294406 | |
Gross Profit | 1.754599 | 1.823238 | 1.861675 | 1.342883 | 1.233471 | 1.233471 | |
Operating Expenses & Income | |||||||
Operating Income | 0.407452 | 0.49757 | 0.540322 | 0.211576 | 0.0666 | 0.0666 | |
Total Operating Expenses | 1.347147 | 1.325667 | 1.321353 | 1.131307 | 1.166916 | 1.166916 | |
R&D Expenses | 0.101817 | 0.10637 | 0.11382 | 0.0997 | 0.0237 | 0.0237 | |
Selling General & Admin Expenses | 0.96389 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.000065) | - | - | - | - | - | |
Interest Income | 0.00139 | - | - | - | - | - | |
Income Tax Expense | (0.0244) | - | 0.124486 | - | - | - | |
Net Income | |||||||
Net Income | 0.431887 | 0.584047 | 0.66481 | 0.268577 | 0.0961 | 0.0961 | |
Supplemental | |||||||
EBIT | 0.431952 | 0.584043 | 0.664808 | 0.211576 | 0.0666 | 0.0666 | |
EBITDA | 0.662114 | 0.810663 | 0.74301 | 0.359949 | 0.334116 | 0.334116 | |