

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 236.2 | 271.1 | 316.1 | 338.9 | 331.1 | 332.2 | |
COGS | 91.25 | 201.6 | 137.1 | 143.2 | 249.4 | 195.8 | |
Gross Profit | 145 | 69.58 | 176.9 | 195.7 | 81.71 | 136.3 | |
Operating Expenses & Income | |||||||
Operating Income | 8.863 | 8.532 | 10.51 | 12.61 | 5.696 | 8.237 | |
Total Operating Expenses | 135.6 | 60.21 | 168.5 | 183.1 | 76.01 | 128.1 | |
R&D Expenses | 4.885 | 4.478 | 5.428 | 6.002 | 12.96 | - | |
Selling General & Admin Expenses | 9.234 | 9.002 | 9.724 | 14.59 | 16.07 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.91) | (0.996) | (1.237) | (1.965) | (1.906) | (3.393) | |
Interest Income | 0.05 | 0.374 | 0.063 | 0.287 | 5.032 | 4.752 | |
Income Tax Expense | 0.713 | 0.658 | 1.099 | 1.355 | 1.322 | 0.662 | |
Net Income | |||||||
Net Income | 5.092 | 8.107 | 9.407 | 10.38 | 5.021 | 6.893 | |
Supplemental | |||||||
EBIT | 6.613 | 9.373 | 10.75 | 12.82 | 5.696 | 8.928 | |
EBITDA | 24.66 | 30.44 | 33.89 | 36.18 | 30.48 | 34.28 | |