
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 95.28 | 78.32 | 88.18 | 95.02 | 93.89 | 188.9 | |
COGS | 15.2 | 8.789521 | 7.73311 | 15.88 | 15.81 | 38.62 | |
Gross Profit | 80.08 | 69.53 | 80.45 | 79.14 | 78.21 | 150.3 | |
Operating Expenses & Income | |||||||
Operating Income | 52.32 | 44.89 | 48.01 | 45.73 | 40.47 | 84.33 | |
Total Operating Expenses | 28.86 | 25.43 | 31.3 | 33.4 | 37.68 | 65.99 | |
R&D Expenses | 1.787464 | 1.268456 | 1.565374 | 4.868456 | 18.09 | 25.47 | |
Selling General & Admin Expenses | 25.68 | 22.57 | 25.03 | 26.85 | 11.17 | 26.85 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.297135) | (3.192713) | (4.454292) | (4.462838) | (0.0812) | - | |
Interest Income | 0.64377 | 3.905856 | 7.324871 | 9.430521 | 10.45 | - | |
Income Tax Expense | 19.49 | 14.97 | 15.04 | 15.38 | 13.72 | 29.11 | |
Net Income | |||||||
Net Income | 30.27 | 30.6 | 35.64 | 36.17 | 33.87 | 70.05 | |
Supplemental | |||||||
EBIT | 53.05 | 48.77 | 55.13 | 56.02 | 42.09 | 86.38 | |
EBITDA | 54.15 | 49.56 | 56.28 | 57.2 | 43.11 | 88.54 | |