

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13.52 | 13.08 | 19.96 | 56.32 | 55.51 | 101.6 | |
COGS | 4.476485 | 4.816969 | 7.343374 | 21.86 | 26.45 | 64.97 | |
Gross Profit | 9.045751 | 8.260876 | 12.62 | 34.46 | 29.08 | 46.35 | |
Operating Expenses & Income | |||||||
Operating Income | 1.566175 | 0.190524 | 2.833128 | 13.44 | 3.969794 | 13.99 | |
Total Operating Expenses | 7.479576 | 8.070352 | 9.782532 | 21.02 | 25.11 | 35.19 | |
R&D Expenses | 1.536041 | 1.427726 | 1.889798 | - | - | 5.625 | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.153842) | (0.185701) | (0.260554) | (0.268) | (0.475855) | (0.743753) | |
Interest Income | 0.088 | 0.0466 | 0.0644 | 0.163 | 0.275 | - | |
Income Tax Expense | 0.336232 | (0.32156) | 0.172656 | (0.662) | (0.796758) | (1.131239) | |
Net Income | |||||||
Net Income | 1.164124 | 0.37301 | 2.465057 | 14.05 | 4.555617 | 15.54 | |
Supplemental | |||||||
EBIT | 1.654198 | 0.190524 | 2.833128 | 13.65 | 3.969795 | 15.02 | |
EBITDA | 2.624037 | 1.020953 | 3.800002 | 15.51 | 6.913901 | 20.11 | |