
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 198,270 | 211,915 | 245,122 | 281,724 | 331,839 | 331,839 | |
COGS | 62,650 | 65,863 | 74,114 | 87,831 | 106,374 | 106,374 | |
Gross Profit | 135,620 | 146,052 | 171,008 | 193,893 | 225,465 | 225,465 | |
Operating Expenses & Income | |||||||
Operating Income | 83,383 | 88,523 | 109,433 | 128,528 | 155,237 | 155,237 | |
Total Operating Expenses | 52,237 | 57,529 | 61,575 | 65,365 | 70,228 | 70,228 | |
R&D Expenses | 24,512 | 27,195 | 29,510 | 32,488 | 35,562 | 35,562 | |
Selling General & Admin Expenses | 5,900 | 7,575 | 7,609 | 7,223 | 7,956 | 7,956 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,063) | (1,968) | (2,935) | (2,385) | (3,051) | (3,051) | |
Interest Income | 2,094 | 1,041 | 3,157 | 767 | 3,301 | 3,301 | |
Income Tax Expense | 10,978 | 16,950 | 19,651 | 21,795 | 32,185 | 32,185 | |
Net Income | |||||||
Net Income | 72,738 | 72,361 | 88,136 | 101,832 | 133,749 | 133,749 | |
Supplemental | |||||||
EBIT | 85,779 | 91,279 | 110,722 | 126,012 | 168,985 | 168,985 | |
EBITDA | 100,239 | 105,140 | 133,009 | 160,165 | 207,519 | 207,519 | |