
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 74.06 | 76.26 | 82.11 | 118 | 153.2 | 279.9 | |
COGS | 12.32 | 12.26 | 14.98 | 22.05 | 56.65 | 86.79 | |
Gross Profit | 61.74 | 64 | 67.13 | 95.94 | 96.5 | 193.1 | |
Operating Expenses & Income | |||||||
Operating Income | 28.19 | 24.3 | 17.97 | 32.46 | 30.75 | 62.12 | |
Total Operating Expenses | 52.14 | 39.7 | 49.16 | 63.48 | 65.75 | 131 | |
R&D Expenses | 7.018822 | 6.443873 | 7.196287 | 11.77 | 12.89 | 25.66 | |
Selling General & Admin Expenses | 33.6 | 26.65 | 32.89 | 36.17 | 25.66 | 58.97 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.007829) | (0.966846) | (2.004121) | (3.021018) | (3.319) | (4.972287) | |
Interest Income | 2.007829 | 0.966846 | 2.004121 | 3.021018 | 3.319 | 5.18987 | |
Income Tax Expense | 4.542745 | 7.855733 | 7.661854 | 8.503015 | 4.727 | 9.232293 | |
Net Income | |||||||
Net Income | 21.64 | 24.07 | 14.87 | 30.02 | 28.68 | 54.1 | |
Supplemental | |||||||
EBIT | 28.19 | 24.3 | 17.97 | 32.46 | 30.75 | 62.12 | |
EBITDA | 21.82 | 26.48 | 20.13 | 34.5 | 32.96 | 66.39 | |