

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 6.371 | 9.744 | 8.557 | 9.013 | 9.95 | |
COGS | 4.394 | 6.6 | 5.588 | 5.572 | 6.058 | |
Gross Profit | 1.977 | 3.144 | 2.969 | 3.441 | 3.892 | |
Operating Expenses & Income | ||||||
Operating Income | (1.078) | 0.193 | 0.115 | (0.096) | 0.124 | |
Total Operating Expenses | 3.055 | 2.951 | 2.854 | 3.537 | 3.768 | |
R&D Expenses | 0.791 | 0.776 | 0.93 | 1.154 | 1.19 | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | - | - | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 0.082 | 0.018 | (0.883) | 0.013 | 0.047 | |
Net Income | ||||||
Net Income | (0.389) | 0.115 | 1.045 | (0.115) | 0.081 | |
Supplemental | ||||||
EBIT | (0.307) | 0.193 | 0.115 | (0.102) | 0.124 | |
EBITDA | (0.007) | 0.389 | 0.244 | 0.045 | 0.313 | |