

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 84.2 | 73.85 | 108.7 | 129.4 | 126.5 | 124.5 | |
COGS | 24.49 | 19.97 | 17.22 | 24.94 | 32.51 | 27.68 | |
Gross Profit | 59.71 | 53.87 | 91.45 | 104.5 | 94 | 96.82 | |
Operating Expenses & Income | |||||||
Operating Income | 38.2 | 25.86 | 33.98 | 34.15 | 26.53 | 25.71 | |
Total Operating Expenses | 45.99 | 47.99 | 57.47 | 70.36 | 67.47 | 71.11 | |
R&D Expenses | 18.99 | 18.14 | 24.02 | 30.14 | 26.01 | 29.04 | |
Selling General & Admin Expenses | 7.391909 | 12.68 | 18.84 | 21.6 | 24.23 | 24.11 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.5048) | (1.932) | (1.908) | (1.895) | (2.0954) | (2.274891) | |
Interest Income | 0.549956 | 1.81 | 3.096 | 2.605 | 0.962 | 0.689 | |
Income Tax Expense | 8.414327 | 6.851 | 8.963 | 10.45 | 6.15386 | 7.024976 | |
Net Income | |||||||
Net Income | 23 | 19.8 | 26.26 | 22.44 | 17.46 | 15.45 | |
Supplemental | |||||||
EBIT | 32.53 | 25.86 | 33.98 | 34.78 | 26.53 | 26.14 | |
EBITDA | 37.78 | 29.51 | 39.67 | 43.24 | 36.81 | 36.7 | |