

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 62.87 | 69.83 | 83.29 | 68.26 | 57.56 | 125.8 | |
COGS | 41.14 | 40.89 | 38.68 | 22.39 | 30.75 | 59.18 | |
Gross Profit | 62.87 | 28.94 | 83.29 | 68.26 | 26.8 | 77.49 | |
Operating Expenses & Income | |||||||
Operating Income | (7.277) | (1.071) | 25.34 | 13.37 | (1.183339) | 12.18 | |
Total Operating Expenses | 70.14 | 30.01 | 58.06 | 54.89 | 27.99 | 82.89 | |
R&D Expenses | 22.77 | 23.7 | 12.78 | 13.51 | 17.37 | 30.89 | |
Selling General & Admin Expenses | 6.241 | 6.312 | 6.493 | 7.317 | - | 7.317 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.225) | (0.068) | (0.096) | - | (0.0989) | - | |
Interest Income | 2.049 | 2.243 | 2.321 | - | - | - | |
Income Tax Expense | (3.99) | (0.071) | (0.416) | 5.064 | (0.473335) | 4.590597 | |
Net Income | |||||||
Net Income | 1.545 | (29.23) | 27.13 | 13.36 | 1.208303 | 14.56 | |
Supplemental | |||||||
EBIT | (2.389) | (12.86) | 25.23 | 13.37 | (1.183339) | - | |
EBITDA | 10.4 | (1.071) | 25.34 | 13.81 | (0.502296) | 12.61 | |