

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16.72 | 17.61 | 19.5 | 21 | 26.29 | 47.3 | |
COGS | 11 | 6.399 | 6.444 | 5.524 | 16.68 | 24.2 | |
Gross Profit | 5.718 | 11.21 | 13.05 | 15.48 | 9.609 | 23.1 | |
Operating Expenses & Income | |||||||
Operating Income | 4.913 | 4.38 | 5.629 | 5.733 | 6.749 | 9.26 | |
Total Operating Expenses | 5.9 | 6.829 | 7.426 | 3.149 | 3.994 | 14.89 | |
R&D Expenses | 6.840369 | 6.709462 | 7.602778 | 10.5 | - | 4.74 | |
Selling General & Admin Expenses | 0.352 | 0.39 | 0.387 | 0.405 | 0.759 | 8.373 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.069) | (0.105) | (0.429) | (0.465) | (0.463) | (1.438) | |
Interest Income | 0.244 | 0.02 | 0.332 | 0.46 | 0.302 | 1.569 | |
Income Tax Expense | 1.06 | 0.985 | 1.186 | 1.232 | 0.748 | 1.98 | |
Net Income | |||||||
Net Income | 4.097 | 3.399 | 4.174 | 4.703 | 6.26 | 10.75 | |
Supplemental | |||||||
EBIT | 5.226 | 3.519 | 5.629 | 5.484 | 6.749 | 12.2 | |
EBITDA | 9.682 | 8.86 | 6.174 | 11.64 | 14.68 | 28.98 | |