

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 102.5 | 120.9 | 73.04 | 83.59 | 76.31 | 73.07 | |
COGS | 87.38 | 87.95 | 44.64 | 49.2 | 42.81 | 40.42 | |
Gross Profit | 15.11 | 32.91 | 28.4 | 34.39 | 33.49 | 32.64 | |
Operating Expenses & Income | |||||||
Operating Income | (28.9) | (12.44) | (5.442) | (4.53) | (1.13) | (1.903) | |
Total Operating Expenses | 44.02 | 45.35 | 33.84 | 38.92 | 34.63 | 34.55 | |
R&D Expenses | 13.68 | 13.28 | 11.46 | 12.23 | 12.05 | 12.13 | |
Selling General & Admin Expenses | 22.37 | 23.93 | 18.64 | 16.15 | 15.77 | 15.66 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.559) | (3.103) | (4.451) | (3.115) | (2.988) | (2.903) | |
Interest Income | 5.802 | 3.967 | 0.002 | 2.957 | 0.012 | 1.016 | |
Income Tax Expense | 6.671 | 0.383 | 0.146 | 0.907 | 0.719 | 0.558 | |
Net Income | |||||||
Net Income | (67.42) | (16.88) | (13.85) | (7.854) | (4.674) | (9.139) | |
Supplemental | |||||||
EBIT | (57.26) | (9.403) | (3.692) | (4.504) | (1.13) | (2.617) | |
EBITDA | (46.28) | (1.525) | 0.19 | (1.79) | 1.185 | 0.177 | |