
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15.79 | 14.84 | 15.57 | 15.32 | 162 | 169.5 | |
COGS | - | - | - | 1.616107 | 31.67 | 54.79 | |
Gross Profit | 15.79 | 14.84 | 15.57 | 15.32 | 133.4 | 166.6 | |
Operating Expenses & Income | |||||||
Operating Income | 5.547625 | 3.116378 | (0.151298) | 1.743295 | 12.02 | 18.36 | |
Total Operating Expenses | 10.37 | 11.85 | 15.57 | 13.57 | 120.8 | 150.3 | |
R&D Expenses | 1.516816 | 1.725085 | 2.147105 | 2.405191 | - | 14.59 | |
Selling General & Admin Expenses | 3.237152 | 4.001039 | 13.42 | 4.48473 | 32.27 | 26.25 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0863) | (0.115107) | (0.0751) | (0.0769) | (0.874) | (0.723428) | |
Interest Income | 0.0854 | 0.106438 | 0.0413 | 0.09 | 1.444 | 0.75 | |
Income Tax Expense | 0.946515 | 0.637378 | 0.459106 | 0.307942 | 1.924 | 4.900371 | |
Net Income | |||||||
Net Income | 4.51486 | 2.363893 | 1.338774 | 1.340896 | 6.811 | 11.48 | |
Supplemental | |||||||
EBIT | 5.547625 | 3.116378 | 1.87299 | 1.725758 | 9.334 | 16.85 | |
EBITDA | 7.701934 | 5.67572 | 5.166961 | 5.163122 | 49.53 | 49.35 | |