
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11.63 | 12.58 | 13.28 | 16 | 130.1 | 158.6 | |
COGS | 4.860721 | 5.834517 | 6.105156 | 7.211826 | 56.02 | 67.78 | |
Gross Profit | 6.772492 | 6.741513 | 7.170946 | 8.788256 | 74.12 | 90.78 | |
Operating Expenses & Income | |||||||
Operating Income | 3.889926 | 3.832952 | 4.498232 | 5.967614 | 52.01 | 65.83 | |
Total Operating Expenses | 2.882566 | 2.908561 | 2.672714 | 2.820643 | 22.11 | 24.91 | |
R&D Expenses | 1.358579 | 1.274462 | 1.184665 | 1.163794 | 10.01 | 12.01 | |
Selling General & Admin Expenses | 1.094302 | 1.184733 | 0.988887 | 1.061183 | 8.366 | 5.72981 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.00769) | (0.0354) | (0.0492) | (0.0395) | (0.257) | (0.265784) | |
Interest Income | 0.00769 | 0.0151 | 0.0492 | 0.0395 | 1.734 | 0.110647 | |
Income Tax Expense | 0.553507 | 0.53953 | 0.683249 | 0.997342 | 8.874 | 10.74 | |
Net Income | |||||||
Net Income | 3.327004 | 3.28458 | 3.957661 | 5.212209 | 45.47 | 57.07 | |
Supplemental | |||||||
EBIT | 3.8882 | 3.859479 | 4.498232 | 6.249007 | 52.01 | 64.74 | |
EBITDA | 4.269864 | 4.266808 | 4.710207 | 6.694249 | 53.47 | 68.92 | |