

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 24.46 | 26.36 | 41.23 | 38.62 | 17.65 | 47.96 | |
COGS | 12.06 | 11.23 | 19.49 | 14.72 | 2.568324 | 15.13 | |
Gross Profit | 12.4 | 15.12 | 21.73 | 23.9 | 15.08 | 32.82 | |
Operating Expenses & Income | |||||||
Operating Income | 2.207 | 2.756877 | 6.301629 | 6.287808 | (0.923938) | 4.417519 | |
Total Operating Expenses | 10.19 | 12.37 | 15.43 | 17.61 | 16 | 28.41 | |
R&D Expenses | 1.743 | 2.410263 | 2.719464 | - | - | - | |
Selling General & Admin Expenses | 11 | 13.36 | 15.43 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.02) | (0.0247) | (0.0215) | (0.0709) | (0.0411) | (0.0967) | |
Interest Income | 0.022 | 0.457629 | 0.766705 | 1.113372 | 0.911 | - | |
Income Tax Expense | 0.068 | 0.33798 | 1.946444 | 0.946615 | (0.373316) | 0.372363 | |
Net Income | |||||||
Net Income | 1.695 | 2.611324 | 5.100417 | 6.383667 | (0.356856) | 4.683132 | |
Supplemental | |||||||
EBIT | 1.784 | 2.973973 | 7.068334 | 7.401181 | (0.923937) | 4.701665 | |
EBITDA | 2.481 | 3.727643 | 7.64431 | 8.274902 | (0.305236) | 6.005157 | |