

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 358.6 | 84.84 | 65.57 | 101.8 | 224.9 | 177.2 | |
COGS | 337.6 | 65.12 | 43.55 | 69.95 | 165.4 | 119.7 | |
Gross Profit | 21.05 | 19.72 | 22.03 | 31.89 | 59.49 | 57.52 | |
Operating Expenses & Income | |||||||
Operating Income | (6.531669) | 11.2 | 14.72 | 21.78 | 51.96 | 48.05 | |
Total Operating Expenses | 27.58 | 8.52152 | 7.308685 | 10.11 | 7.531569 | 9.469264 | |
R&D Expenses | 0.663926 | 0.707535 | 0.679305 | 0.694625 | 0.715233 | 0.567505 | |
Selling General & Admin Expenses | 11.72 | 5.774096 | 5.837629 | 8.648713 | 9.717804 | 9.778877 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0225) | (0.000422) | (1.092544) | (3.996389) | (5.135052) | (5.358904) | |
Interest Income | 0.387789 | 1.788515 | 2.643569 | 2.483427 | 2.877072 | 3.085467 | |
Income Tax Expense | 0.441834 | 0.501182 | 0.508568 | 1.549873 | 2.673862 | 2.325974 | |
Net Income | |||||||
Net Income | (5.75003) | 6.694547 | (24.52) | 14.57 | 64.26 | 59.03 | |
Supplemental | |||||||
EBIT | (5.597826) | 5.846474 | (20.49) | 20.12 | 51.96 | 48.52 | |
EBITDA | (4.574678) | 7.030205 | (19.69) | 20.88 | 52.27 | 48.68 | |