

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 72,759 | 78,417 | 84,584 | 83,150 | 88,393 | 90,961 | |
COGS | 22,156 | 21,317 | 29,289 | 20,383 | 31,331 | 32,214 | |
Gross Profit | 50,603 | 57,100 | 55,295 | 62,767 | 57,062 | 58,747 | |
Operating Expenses & Income | |||||||
Operating Income | 34,528 | 39,134 | 28,496 | 32,120 | 37,168 | 39,000 | |
Total Operating Expenses | 16,075 | 17,966 | 26,799 | 30,647 | 19,894 | 19,747 | |
R&D Expenses | 759 | 437 | 614 | 11,090 | 11,578 | - | |
Selling General & Admin Expenses | 7,485 | 7,664 | 11,237 | 9,096 | 10,138 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5,606) | (13,941) | - | - | - | - | |
Interest Income | 5,606 | 13,951 | 14,592 | 15,641 | 12,268 | - | |
Income Tax Expense | 13,279 | 9,028 | 11,537 | 12,360 | 14,170 | 15,844 | |
Net Income | |||||||
Net Income | 35,359 | 30,935 | 33,792 | 37,628 | 42,830 | 48,106 | |
Supplemental | |||||||
EBIT | 48,638 | 39,963 | 45,330 | 49,988 | 57,000 | 53,638 | |
EBITDA | 50,193 | 41,606 | 47,143 | 51,902 | 58,999 | 55,717 | |