
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11.8 | 21.4 | 27.5 | 34.3 | 47.4 | 48.7 | |
COGS | (2.568165) | (3.647273) | 14.61 | 10.2 | 15.6 | 25.5 | |
Gross Profit | 14.36 | 25.04 | 21.09 | 24.1 | 31.8 | 23.2 | |
Operating Expenses & Income | |||||||
Operating Income | (1.400847) | 6.093479 | 9.022145 | 11.8 | 16.4 | 16.2 | |
Total Operating Expenses | 7.141182 | 18.95 | 4.336816 | 12.3 | 15.4 | 8.1 | |
R&D Expenses | 3.098843 | 3.652722 | 4.336816 | 5.106909 | 5.772474 | 5.3 | |
Selling General & Admin Expenses | 8.624701 | 9.324701 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.000218) | (0.001419) | (0.001103) | (0.002762) | (0.0768) | - | |
Interest Income | 0.000432 | 0.005222 | 0.005222 | 0.7 | 0.5 | 0.6 | |
Income Tax Expense | 0.000218 | (0.003803) | 0.5 | - | - | - | |
Net Income | |||||||
Net Income | (1.401283) | 6.097282 | 9.044087 | 12.6 | 17 | 17.1 | |
Supplemental | |||||||
EBIT | (1.400847) | 6.093479 | 9.022145 | 7.492635 | 16.9 | - | |
EBITDA | 1.72412 | 9.748112 | 9.04519 | 12.56 | 22.7 | 15.9 | |