
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 91.1 | 113.8 | 122.7 | 135.2 | 149.7 | 158.5 | |
COGS | 62.31 | 75.78 | 22.11 | 22 | 116 | 76.27 | |
Gross Profit | 28.79 | 37.98 | 100.6 | 113.2 | 33.71 | 82.27 | |
Operating Expenses & Income | |||||||
Operating Income | 12.24 | 14.88 | 15.77 | 16.82 | 18.81 | 20.86 | |
Total Operating Expenses | 16.55 | 23.12 | 84.86 | 96.33 | 14.91 | 61.41 | |
R&D Expenses | 5.242073 | 6.361 | 7.372 | 7.621 | 8.699739 | - | |
Selling General & Admin Expenses | 2.893118 | 4.294 | 3.666 | 3.986 | 4.323 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.101096) | (0.173) | (0.4) | (0.716372) | (0.712732) | (0.85087) | |
Interest Income | - | 0.106 | 0.996 | 1.283 | 0.866 | 0.937 | |
Income Tax Expense | 3.698374 | 4.593 | 5.044 | 5.256 | 5.308011 | 6.040909 | |
Net Income | |||||||
Net Income | 8.192333 | 10.13 | 11.38 | 12.04 | 13.31 | 15.02 | |
Supplemental | |||||||
EBIT | 11.99 | 14.89 | 16.82 | 17.98 | 18.81 | 22.21 | |
EBITDA | 14.21 | 18.73 | 21.36 | 22.85 | 23.59 | 26.94 | |