

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 52.61 | 69.23 | 80.95 | 86.84 | 90.37 | 94.25 | |
COGS | 24.31 | 33.97 | 48.49 | 42.67 | 61.19 | 60 | |
Gross Profit | 28.3 | 35.26 | 32.46 | 44.17 | 29.18 | 34.25 | |
Operating Expenses & Income | |||||||
Operating Income | 10.41 | 9.987 | 13.38 | 13.3 | 15.25 | 18.57 | |
Total Operating Expenses | 17.62 | 24.68 | 19.07 | 30.87 | 13.93 | 15.68 | |
R&D Expenses | 14.88 | 21.27 | 25.81 | - | 26.6 | - | |
Selling General & Admin Expenses | 2.373724 | 4.11 | 0.205 | 5.256 | 5.219 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.256424) | (0.186) | (0.384) | (0.537) | (0.7669) | (0.792371) | |
Interest Income | - | 0.04 | 0.111 | 0.132 | 0.013 | 0.011 | |
Income Tax Expense | 3.042773 | 3.018 | 3.484 | 3.782 | 4.132632 | 5.138791 | |
Net Income | |||||||
Net Income | 6.704033 | 6.29 | 9.073 | 8.8 | 10.32 | 12.9 | |
Supplemental | |||||||
EBIT | 10.41 | 10.03 | 13.5 | 13.43 | 15.25 | 18.57 | |
EBITDA | 15.94 | 16.8 | 21.38 | 21.06 | 23.15 | 26.56 | |