

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 87,470 | 94,780 | 93,351 | 91,720 | 89,885 | |
COGS | 45,468 | 51,745 | 50,328 | 48,670 | 48,694 | |
Gross Profit | 42,002 | 43,035 | 43,023 | 43,050 | 41,191 | |
Operating Expenses & Income | ||||||
Operating Income | 15,096 | 16,056 | 15,671 | 15,613 | 13,981 | |
Total Operating Expenses | 72,374 | 78,724 | 77,680 | 76,107 | 75,904 | |
R&D Expenses | 1,670 | 1,696 | 1,656 | 1,667 | 1,613 | |
Selling General & Admin Expenses | 25,213 | 25,236 | 25,314 | 25,679 | 25,189 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (951) | (1,249) | (1,643) | (1,841) | (1,823) | |
Interest Income | 80 | 210 | 284 | 358 | 300 | |
Income Tax Expense | 2,261 | 2,730 | - | - | - | |
Net Income | ||||||
Net Income | 16,905 | 9,270 | 11,209 | 10,884 | 9,033 | |
Supplemental | ||||||
EBIT | 14,640 | 15,754 | - | - | - | |
EBITDA | 15,197 | 16,076 | - | - | - | |