

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 37,417 | 44,351 | 45,811 | 54,073 | 58,739 | 58,739 | |
COGS | 12,437 | 12,391 | 8,268 | 10,207 | 10,633 | 10,694 | |
Gross Profit | 24,980 | 31,960 | 37,543 | 43,866 | 48,106 | 48,045 | |
Operating Expenses & Income | |||||||
Operating Income | 1,056 | 3,757 | 8,193 | 10,003 | 13,743 | 13,743 | |
Total Operating Expenses | 23,924 | 28,203 | 29,350 | 33,863 | 34,363 | 34,302 | |
R&D Expenses | 9,736 | 9,762 | 10,935 | 13,583 | 14,232 | 14,240.9 | |
Selling General & Admin Expenses | 15,680 | 18,955 | 17,683 | 19,669 | 19,933 | 19,770 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,300) | (1,346) | (1,589) | (1,361.9) | (1,694) | (1,629.9) | |
Interest Income | 43 | 95 | 301 | 458 | 360 | 372 | |
Income Tax Expense | (380) | (792) | 938 | 1,650 | 2,169 | 2,181.3 | |
Net Income | |||||||
Net Income | 112 | 3,288 | 5,955 | 7,035 | 10,225 | 10,299.5 | |
Supplemental | |||||||
EBIT | 1,011 | 3,831 | 8,525 | 10,373 | 14,096 | 14,023 | |
EBITDA | 5,042.9 | 8,989.5 | 13,912 | 15,438 | 19,829 | 19,756 | |