

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 37.99 | 47.26 | 34.97 | 42.44 | 67.54 | 61.11 | |
COGS | 24.98 | 30.98 | 21.82 | 25.36 | 38.22 | 33.26 | |
Gross Profit | 13.01 | 16.28 | 13.15 | 17.07 | 29.32 | 27.86 | |
Operating Expenses & Income | |||||||
Operating Income | 0.37 | 2.273 | 0.883 | 3.393 | 14.49 | 13.63 | |
Total Operating Expenses | 12.64 | 14.01 | 12.27 | 13.68 | 15.02 | 14.23 | |
R&D Expenses | 3.779 | 4.174 | 3.836 | 4.688 | 4.962 | 4.708 | |
Selling General & Admin Expenses | 3.325 | 4.021 | 3.376 | 3.418 | 4.315 | 2.946 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.097 | 0.101 | 0.077 | 9.066 | 2.376 | (1.474) | |
Net Income | |||||||
Net Income | 3.873 | 3.816 | 1.794 | 13.4 | 17.84 | 16.32 | |
Supplemental | |||||||
EBIT | 0.37 | 3.917 | 1.871 | 3.393 | 14.49 | 13.85 | |
EBITDA | 1.298 | 4.431 | 2.014 | 3.533 | 15.06 | 14.3 | |