
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 31.46 | 37.47 | 46.78 | 53.9 | 85.81 | 102.8 | |
COGS | 10.52 | 13.38 | 15.81 | 16.98 | 22.07 | 14.7 | |
Gross Profit | 20.94 | 24.09 | 30.97 | 36.92 | 63.74 | 88.09 | |
Operating Expenses & Income | |||||||
Operating Income | 7.779156 | 9.192 | 15.45 | 19.88 | 37.42 | 59.69 | |
Total Operating Expenses | 13.16 | 14.89 | 15.53 | 17.04 | 26.32 | 28.41 | |
R&D Expenses | 0.704159 | 0.939 | 0.899 | 0.902 | - | - | |
Selling General & Admin Expenses | 1.969184 | 2.138 | 1.721 | 2.102 | 7.947 | 7.953 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0985) | (0.062) | (0.046) | (0.053) | (0.048) | (0.021) | |
Interest Income | 0.0774 | 0.052 | - | - | - | - | |
Income Tax Expense | 1.106787 | 2.204 | 3.861 | 4.876 | 9.088 | 12.96 | |
Net Income | |||||||
Net Income | 7.214774 | 8.214 | 13 | 17.34 | 31.59 | 45.19 | |
Supplemental | |||||||
EBIT | 8.42002 | 10.48 | 16.91 | 22.27 | 40.77 | 56.14 | |
EBITDA | 12.37 | 14.23 | 20.73 | 26.48 | 45.27 | 60.6 | |