

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 90,378 | 152,832 | 213,506 | 251,477 | 228,818.2 | 231,142.8 | |
COGS | 42,591 | 68,817 | 106,026 | 103,220 | 93,325.2 | 94,279.4 | |
Gross Profit | 47,787 | 84,015 | 107,480 | 148,257 | 135,493 | 136,863.4 | |
Operating Expenses & Income | |||||||
Operating Income | 32,492 | 62,287 | 81,375 | 122,843 | 104,498.8 | 105,573.6 | |
Total Operating Expenses | 15,295 | 21,726 | 26,105 | 25,414 | 30,994.2 | 31,289.8 | |
R&D Expenses | 8,626.7 | 10,977 | 12,165 | 11,677 | 16,174.2 | - | |
Selling General & Admin Expenses | - | - | 11,252 | 13,118 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (27) | (27) | (10) | (12) | - | - | |
Interest Income | 9.423 | 25 | 74 | 157 | - | - | |
Income Tax Expense | 8,731 | 17,504 | 22,945 | 34,792 | 30,189.1 | 30,512.5 | |
Net Income | |||||||
Net Income | 24,850 | 46,164 | 59,076 | 84,652 | 76,924.7 | 77,700.6 | |
Supplemental | |||||||
EBIT | 32,491.6 | 62,289 | 82,031 | 119,456 | 104,498.8 | 107,708.1 | |
EBITDA | 35,975 | 65,775 | 86,757 | 124,132 | 109,139 | 112,398.7 | |