

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 142.2 | 99.37 | 81.91 | 70.5 | 52.98 | 113 | |
COGS | 5.249 | 7.087 | 40.74 | 36.21 | 7.409 | 13.46 | |
Gross Profit | 136.9 | 92.29 | 41.17 | 66.14 | 45.57 | 105.8 | |
Operating Expenses & Income | |||||||
Operating Income | 56.52 | 31.24 | 21.59 | 12.66 | 3.792 | 19.3 | |
Total Operating Expenses | 80.39 | 61.04 | 60.31 | 55.13 | 41.78 | 86.55 | |
R&D Expenses | 2.188 | 1.906 | 2.129 | 1.648 | 1.658 | 1.675 | |
Selling General & Admin Expenses | 5.531 | 6.2 | 14.36 | 13.54 | 6.016 | 42.98 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.045) | (0.049) | (0.092) | (0.195) | (0.302) | (2.567) | |
Interest Income | 0.02 | 0.192 | 0.5 | 0.698 | 0.279 | - | |
Income Tax Expense | 10.53 | 5.894 | 4.82 | 2.828 | 1.604 | 3.481 | |
Net Income | |||||||
Net Income | 43.06 | 25.3 | 15.22 | 9.159 | 1.886 | 5.384 | |
Supplemental | |||||||
EBIT | 56.52 | 31.24 | 20.14 | 12.66 | 3.792 | 9.92 | |
EBITDA | 60.27 | 34.87 | 23.8 | 16.89 | 7.443 | 17.68 | |