

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 30.87 | 40.2 | 44.58 | 46.29 | 41.65 | 39.03 | |
COGS | 21.24 | 24.13 | 23.74 | 24.82 | 23.3 | 22.96 | |
Gross Profit | 9.626696 | 16.07 | 20.84 | 21.48 | 18.35 | 16.07 | |
Operating Expenses & Income | |||||||
Operating Income | 2.472777 | 6.809066 | 9.479419 | 9.627327 | 7.342956 | 5.136143 | |
Total Operating Expenses | 7.153919 | 9.256976 | 11.36 | 11.85 | 11 | 10.93 | |
R&D Expenses | 0.999184 | 1.096807 | 0.388476 | 0.444 | 0.775995 | 0.787661 | |
Selling General & Admin Expenses | 6.154735 | 8.160169 | 10.97 | 11.41 | 10.23 | 8.115505 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.004543) | - | - | - | - | - | |
Interest Income | 0.004543 | 0.698864 | 1.426584 | 1.40244 | 1.641907 | - | |
Income Tax Expense | 0.317 | 1.218 | 1.922 | 1.62 | 0.425 | (0.014) | |
Net Income | |||||||
Net Income | 2.239423 | 6.287358 | 8.998762 | 9.413136 | 8.563674 | 6.830523 | |
Supplemental | |||||||
EBIT | 2.556423 | 7.50536 | 10.92 | 11.03 | 7.342956 | 5.98292 | |
EBITDA | 3.903865 | 8.977815 | 12.62 | 12.76 | 9.269551 | 7.982532 | |