
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 97.07 | 113.9 | 151.2 | 170.6 | 189.3 | 379.3 | |
COGS | 26.22 | 31.2 | 34.62 | 39 | 44.24 | - | |
Gross Profit | 70.85 | 82.71 | 116.6 | 131.6 | 145 | - | |
Operating Expenses & Income | |||||||
Operating Income | 27.24 | 30.8 | 51.82 | 63.43 | 68.13 | 138.1 | |
Total Operating Expenses | 43.6 | 51.91 | 64.76 | 68.2 | 77.09 | 181.3 | |
R&D Expenses | 16.9 | 19.06 | 23.63 | 25.64 | 27.36 | 41.47 | |
Selling General & Admin Expenses | 8.284852 | 10.42 | 13.04 | 13.98 | 2.942665 | 21.04 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.110182) | (0.165245) | (0.158976) | (0.121441) | (0.450271) | (0.524029) | |
Interest Income | 0.36346 | 0.24223 | 0.791105 | 2.471415 | 4.006572 | 0.557208 | |
Income Tax Expense | 8.362297 | 9.932757 | 17.55 | 21.53 | 23.57 | 47.27 | |
Net Income | |||||||
Net Income | 19.34 | 19.38 | 35.77 | 45.45 | 48.37 | 97.13 | |
Supplemental | |||||||
EBIT | 27.23 | 30.73 | 51.75 | 63.57 | 68.13 | - | |
EBITDA | 28.42 | 31.68 | 52.8 | 64.72 | 72.88 | 145.2 | |