

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 66.2 | 73.85 | 108.7 | 129.4 | 126.2 | 124.4 | |
COGS | 16.28 | 17.16 | 17.22 | 24.94 | 32.43 | 30 | |
Gross Profit | 49.92 | 56.69 | 91.45 | 104.5 | 93.76 | 94.4 | |
Operating Expenses & Income | |||||||
Operating Income | 26.08 | 25.86 | 33.98 | 34.15 | 26.46 | 25.52 | |
Total Operating Expenses | 40.12 | 47.99 | 57.47 | 70.36 | 67.29 | 68.88 | |
R&D Expenses | 16.7 | 18.14 | 24.02 | 30.14 | 25.94 | 27.44 | |
Selling General & Admin Expenses | 7.422 | 12.68 | 18.84 | 21.6 | 24.23 | 24.11 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.004) | (1.932) | (1.908) | (2.08) | (2.089999) | (2.273) | |
Interest Income | 0.44 | 0.788 | 3.096 | 1.073 | 0.962 | 1.304 | |
Income Tax Expense | 5.616 | 6.851 | 8.963 | 10.45 | 6.138 | 6.851 | |
Net Income | |||||||
Net Income | 18.41 | 19.8 | 26.26 | 22.44 | 17.42 | 15.43 | |
Supplemental | |||||||
EBIT | 26.02 | 25.86 | 36.78 | 34.78 | 26.46 | 25.94 | |
EBITDA | 30.22 | 29.51 | 42.47 | 43.24 | 36.71 | 36.5 | |