

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11.08 | 34.12 | 39.6 | 42.79 | 57.74 | 58 | |
COGS | 6.97 | 17.91 | 19.78 | 20.46 | 28.03 | 26.98 | |
Gross Profit | 4.11 | 16.21 | 19.81 | 22.33 | 29.71 | 31.01 | |
Operating Expenses & Income | |||||||
Operating Income | (5.675) | (0.72) | 2.403 | 4.951 | 12.34 | 12.26 | |
Total Operating Expenses | 9.772 | 16.88 | 17.41 | 17.38 | 17.37 | 18.76 | |
R&D Expenses | 1.92 | 3.775 | 3.942 | 4.376 | 5.653571 | 5.445361 | |
Selling General & Admin Expenses | 3.438 | 6.62 | 6.728 | 6.405 | 7.137 | 6.779 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.475) | (0.456) | (0.57) | (0.521) | (0.370955) | (0.358226) | |
Interest Income | 0.009 | 0.002 | 0.01 | 0.079 | 0.36 | 0.431 | |
Income Tax Expense | (0.034) | 0.019 | 0.007 | 0.026 | (6.078667) | (6.064163) | |
Net Income | |||||||
Net Income | (6.192) | (0.937) | 1.093 | 3.858 | 17.47 | 18.42 | |
Supplemental | |||||||
EBIT | (1.505) | (0.462) | 1.248 | 4.405 | 12.34 | 12.32 | |
EBITDA | 0.491951 | 1.764 | 2.992 | 6.188 | 14.06 | 13.95 | |