

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 19.55 | 22.18 | 19.52 | 23.56 | 4.847163 | 1.132475 | |
COGS | 13.52 | 15.83 | 13.92 | 16.73 | 4.043774 | 1.01409 | |
Gross Profit | 6.032233 | 6.349719 | 5.598013 | 6.831405 | 0.803389 | 0.118385 | |
Operating Expenses & Income | |||||||
Operating Income | 0.0697 | 0.972574 | (0.564805) | 0.402049 | (4.653833) | (4.858717) | |
Total Operating Expenses | 5.962543 | 5.377145 | 6.162818 | 6.429356 | 5.457222 | 5.29036 | |
R&D Expenses | 0.4382 | 0.402692 | 0.427234 | 0.424849 | 0.223794 | 0.113154 | |
Selling General & Admin Expenses | 5.524343 | 4.974453 | 5.645584 | 6.00451 | 5.233428 | 4.863949 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.14784) | (0.237686) | (0.155731) | (0.262365) | (0.345918) | (0.425273) | |
Interest Income | 0.14784 | 0.23769 | 0.0247 | 0.26237 | 0.13432 | 0.27187 | |
Income Tax Expense | 0.14784 | 0.0145 | (0.000001) | (0.361) | 0.366 | 0.636194 | |
Net Income | |||||||
Net Income | (0.0781) | 0.720411 | (0.69579) | 0.500684 | (2.485763) | (4.95817) | |
Supplemental | |||||||
EBIT | 0.0697 | 0.972574 | (0.540059) | 0.402049 | (1.773845) | (4.800532) | |
EBITDA | 0.248506 | 1.13603 | (0.376603) | 0.566175 | (1.464792) | (4.720904) | |