

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13.83 | 12.84 | 10.49 | 7.737598 | 5.922607 | 5.415296 | |
COGS | 6.414372 | 4.973226 | 4.077566 | (6.491896) | 2.327989 | 2.084828 | |
Gross Profit | 7.417224 | 7.864684 | 6.409054 | 14.23 | 3.594618 | 3.330468 | |
Operating Expenses & Income | |||||||
Operating Income | (1.03586) | 0.0317 | (2.673756) | 7.737598 | (0.611184) | (0.998315) | |
Total Operating Expenses | 8.453082 | 7.832954 | 9.08281 | 6.491896 | 4.205802 | 4.328782 | |
R&D Expenses | 0.0602 | 0.0273 | 0.0117 | 0.0387 | 0.0163 | 0.014 | |
Selling General & Admin Expenses | - | - | - | 6.453194 | 4.18948 | 0.982886 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.105245) | (0.0766) | (0.194497) | (0.112999) | (0.147427) | (0.14242) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.228767) | 0.009169 | 0.036 | 4.302626 | 0.007186 | 0.106705 | |
Net Income | |||||||
Net Income | (0.596349) | (0.054) | (0.422866) | (6.119738) | (0.765797) | (0.0593) | |
Supplemental | |||||||
EBIT | (0.719868) | 0.0317 | (0.264346) | (1.704113) | (0.611184) | 0.193708 | |
EBITDA | (0.247457) | 0.283348 | (0.259142) | (1.698043) | (0.607435) | 0.196419 | |