
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 42,440 | 49,954 | 52,961 | 57,399 | 67,357 | 67,358 |
COGS | 8,877 | 13,564 | 15,143 | 16,927 | 23,021 | 23,021 |
Gross Profit | 33,563 | 36,390 | 37,818 | 40,472 | 44,336 | 44,337 |
Operating Expenses & Income | ||||||
Operating Income | 15,830 | 13,773 | 16,071 | 18,052 | 22,444 | 22,442 |
Total Operating Expenses | 26,610 | 36,181 | 36,890 | 39,347 | 44,913 | 44,916 |
R&D Expenses | 7,219 | 8,623 | 8,915 | 9,860 | 10,272 | 10,273 |
Selling General & Admin Expenses | 9,364 | 10,412 | 9,822 | 10,253 | 9,949 | 9,950 |
Earnings from Continuing Operations | ||||||
Interest Expense | (2,755) | (3,505) | (3,514) | (3,578) | (4,599) | (4,599) |
Interest Income | 94 | 285 | 451 | 578 | 780 | 780 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 6,717 | 8,503 | 10,467 | 12,443 | 17,087 | 17,087 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |