

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 662.2 | 84.84 | 65.57 | 101.8 | 224.3 | 177.1 | |
COGS | 635 | 65.12 | 44.32 | 69.95 | 165 | 119.7 | |
Gross Profit | 27.24 | 19.72 | 21.26 | 31.89 | 59.34 | 57.49 | |
Operating Expenses & Income | |||||||
Operating Income | 6.122827 | 11.2 | 14.72 | 21.78 | 51.83 | 48.03 | |
Total Operating Expenses | 21.12 | 8.52152 | 6.536641 | 10.11 | 7.512157 | 9.462832 | |
R&D Expenses | 0.785805 | 0.707535 | 0.679305 | 0.694625 | 0.71339 | 0.567244 | |
Selling General & Admin Expenses | 15.96 | 5.774096 | 5.837629 | 8.648713 | 9.717804 | 8.689404 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0336) | (7.558989) | (1.092544) | (3.996389) | (5.121817) | (5.356074) | |
Interest Income | 1.14715 | 3.31373 | 2.643569 | 5.54807 | 2.877072 | 2.795599 | |
Income Tax Expense | 0.803464 | 0.501182 | 0.508568 | 1.549873 | 2.66697 | 2.319066 | |
Net Income | |||||||
Net Income | 11.65 | 6.803442 | (24.52) | 14.57 | 64.1 | 58.97 | |
Supplemental | |||||||
EBIT | 12.49 | 5.846474 | (6.502112) | 20.12 | 51.83 | 48.49 | |
EBITDA | 13.8 | 7.030205 | (5.710361) | 20.88 | 52.14 | 48.65 | |