

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 21.31 | 34.12 | 39.6 | 42.79 | 57.59 | 57.95 | |
COGS | 10.17 | 17.91 | 20.94 | 20.46 | 27.2 | 26.96 | |
Gross Profit | 11.15 | 16.21 | 18.66 | 22.33 | 30.39 | 30.99 | |
Operating Expenses & Income | |||||||
Operating Income | (1.242) | (0.672) | 1.234 | 4.951 | 11.57 | 12.54 | |
Total Operating Expenses | 22.55 | 34.79 | 38.36 | 37.84 | 46.02 | 45.41 | |
R&D Expenses | 2.319 | 3.775 | 3.942 | 4.376 | 5.24 | 5.146 | |
Selling General & Admin Expenses | 10.07 | 13.11 | 13.48 | 12.32 | 12.9 | 12.62 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.362) | (0.456) | (0.569) | (0.521) | (0.37) | (0.358) | |
Interest Income | 0.009 | 0.002 | 0.01 | 0.079 | 0.36 | 0.431 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (1.867) | (0.937) | 1.058 | 3.858 | 17.43 | 18.41 | |
Supplemental | |||||||
EBIT | (1.242) | - | - | - | - | - | |
EBITDA | 0.467 | 1.764 | - | - | - | - | |