
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16.31 | 19.27 | 20.29 | 49.19 | 64.28 | 113.5 | |
COGS | 5.965791 | 7.216974 | 6.664 | 25.7 | 27.21 | 52.91 | |
Gross Profit | 10.34 | 12.05 | 13.62 | 23.49 | 37.07 | 60.56 | |
Operating Expenses & Income | |||||||
Operating Income | 5.808995 | 6.865884 | 7.151369 | 11.48 | 24.3 | 35.78 | |
Total Operating Expenses | 4.533971 | 5.187279 | 6.472502 | 12.01 | 12.77 | 24.78 | |
R&D Expenses | 1.374824 | 1.479652 | 1.450197 | 2.16155 | 2.696539 | 4.857539 | |
Selling General & Admin Expenses | 2.742634 | 3.023263 | 4.197974 | 8.391884 | 8.984247 | 17.38 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | (0.009125) | (0.197875) | (0.166503) | (0.474385) | |
Interest Income | 0.0401 | 0.0176 | 0.375889 | 0.150059 | 0.17854 | - | |
Income Tax Expense | 0.862995 | 0.885022 | 1.429719 | 2.8024 | 6.768746 | 9.570746 | |
Net Income | |||||||
Net Income | 5.074597 | 6.035682 | 6.047921 | 8.520045 | 20.06 | 28.58 | |
Supplemental | |||||||
EBIT | 5.641473 | 6.714524 | 7.138144 | 11.5 | 26.98 | 38.46 | |
EBITDA | 6.727797 | 7.896394 | 8.193103 | 14.7 | 29.88 | 44.56 | |