
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 29.12 | 30.08 | 29.63 | 55.8 | 56.33 | 99.08 | |
COGS | 14.83 | 15.59 | 15.78 | 33 | 31.08 | 55.49 | |
Gross Profit | 14.29 | 14.49 | 13.85 | 22.79 | 25.25 | 43.58 | |
Operating Expenses & Income | |||||||
Operating Income | 3.329 | 3.598 | 2.63 | 8.508 | 8.092 | 6.564 | |
Total Operating Expenses | 10.96 | 10.89 | 11.22 | 14.29 | 17.2 | 37.06 | |
R&D Expenses | 3.599 | 3.821 | 3.642 | 4.995 | 6.815 | 10.2 | |
Selling General & Admin Expenses | 2.142 | 2.185 | 2.382 | 2.985 | 3.287 | 7.83 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.236) | (0.32) | (0.611) | (0.896) | (0.232) | (0.7875) | |
Interest Income | 0.167 | 0.263 | 0.001 | 0.022 | 0.049 | 0.614 | |
Income Tax Expense | 0.939 | 1.085 | 0.68 | 2.196 | 2.415 | 4.3155 | |
Net Income | |||||||
Net Income | 2.506 | 2.529 | 1.25 | 4.739 | 5.593 | 9.3995 | |
Supplemental | |||||||
EBIT | 3.681 | 3.88 | 2.541 | 7.812 | 8.092 | 14.54 | |
EBITDA | 4.894 | 5.27 | 3.918 | 9.431 | 11.89 | 18.75 | |