

| 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 | 27.95 | 26.96 | |
Gross Profit | 11.15 | 34.12 | 18.66 | 22.33 | 29.63 | 30.99 | |
Operating Expenses & Income | |||||||
Operating Income | (1.242) | (0.937) | 1.249 | 4.951 | 12.3 | 12.47 | |
Total Operating Expenses | 12.39 | 34.79 | 17.41 | 17.38 | 17.33 | 18.52 | |
R&D Expenses | 2.319 | 3.775 | 3.942 | 4.376 | 5.639 | 5.441 | |
Selling General & Admin Expenses | 4.966 | 13.35 | 6.728 | 6.405 | 7.137 | 6.779 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.405) | (0.937) | (0.58) | (0.531) | (0.37) | (0.358) | |
Interest Income | 0.009 | 0.421 | 0.01 | 0.345 | 0.36 | 0.348 | |
Income Tax Expense | 0.362 | 0.937 | 0.007 | 0.026 | (6.063) | (6.065) | |
Net Income | |||||||
Net Income | (1.867) | (0.937) | 1.093 | 3.858 | 17.43 | 18.41 | |
Supplemental | |||||||
EBIT | (1.462) | (0.937) | 1.649 | 4.405 | 12.3 | 12.56 | |
EBITDA | 0.51 | 1.506 | 3.393 | 6.188 | 14.02 | 14.19 | |