

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 257,637 | 282,836 | 307,394 | 350,018 | 402,963 | 445,934 | |
COGS | 110,939 | 126,203 | 133,332 | 146,306 | 162,535 | 174,349 | |
Gross Profit | 146,698 | 156,633 | 174,062 | 203,712 | 240,428 | 271,585 | |
Operating Expenses & Income | |||||||
Operating Income | 78,714 | 74,842 | 84,293 | 112,390 | 129,166 | 147,696 | |
Total Operating Expenses | 67,984 | 81,791 | 89,769 | 91,322 | 111,262 | 123,889 | |
R&D Expenses | 31,562 | 39,500 | 45,427 | 49,326 | 61,087 | 68,974 | |
Selling General & Admin Expenses | 13,510 | 15,724 | 16,425 | 14,188 | 21,482 | 23,486 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (346) | (357) | (308) | (268) | (143) | (1,375) | |
Interest Income | 1,499 | 2,174 | 3,865 | 4,482 | 4,337 | 3,666 | |
Income Tax Expense | 14,701 | 11,356 | 11,922 | 19,697 | 26,656 | 55,064 | |
Net Income | |||||||
Net Income | 76,033 | 59,972 | 73,795 | 100,118 | 132,170 | 244,205 | |
Supplemental | |||||||
EBIT | 91,080 | 71,685 | 86,025 | 120,083 | 158,826 | 300,504 | |
EBITDA | 103,521 | 85,160 | 97,971 | 135,394 | 179,962 | 325,741 | |