

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 26.99 | 38.25 | 29.8 | 25.87 | 26.33 | 30.75 | |
COGS | 6.26309 | 8.062311 | 6.772533 | 4.23578 | 5.599454 | 6.375287 | |
Gross Profit | 20.72 | 30.19 | 23.03 | 21.64 | 20.73 | 24.37 | |
Operating Expenses & Income | |||||||
Operating Income | 16.33 | 25.64 | 18.52 | 15.99 | 15.92 | 18.95 | |
Total Operating Expenses | 4.395195 | 4.547099 | 4.512781 | 5.644765 | 4.811273 | 5.421848 | |
R&D Expenses | 2.925874 | 2.583994 | 2.731434 | 3.635519 | 1.1093 | 3.749498 | |
Selling General & Admin Expenses | 1.469321 | 1.963105 | 1.771833 | 2.009246 | 1.65079 | 2.181139 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.171128) | (1.448655) | - | - | - | - | |
Interest Income | 1.171128 | 1.448655 | 1.94872 | 1.909218 | 1.891925 | 1.359307 | |
Income Tax Expense | 2.992312 | 4.398379 | 3.342886 | 2.974221 | 2.617126 | 2.905351 | |
Net Income | |||||||
Net Income | 14.51 | 22.69 | 17.12 | 15.06 | 15.2 | 17.88 | |
Supplemental | |||||||
EBIT | 16.33 | 25.64 | 20.47 | 18.04 | 17.82 | 20.34 | |
EBITDA | 16.75 | 25.9 | 20.78 | 18.36 | 18.28 | 21.09 | |