

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 49.05 | 52.28 | 50.22 | 40.9 | 38.52 | 36.11 | |
COGS | 18.14 | 20.09 | 20.19 | 16.76 | 18.64 | 16.29 | |
Gross Profit | 30.92 | 32.2 | 30.04 | 24.14 | 19.88 | 19.82 | |
Operating Expenses & Income | |||||||
Operating Income | 18.88 | 19.79 | 16.78 | 13.59 | 11.4 | 10.28 | |
Total Operating Expenses | 12.04 | 12.41 | 13.26 | 10.55 | 8.473 | 9.54 | |
R&D Expenses | 0.526 | 0.493 | 0.56 | 0.813 | 0.668 | 0.687 | |
Selling General & Admin Expenses | 10.1 | 10.41 | 11.02 | 3.666 | 9.931 | 7.101 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.182) | (0.869) | - | - | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 4.273 | 4.186 | 3.454 | 2.928 | 2.824 | 2.397 | |
Net Income | |||||||
Net Income | 14.79 | 16.47 | 16.64 | 13.87 | 11.29 | 10.49 | |
Supplemental | |||||||
EBIT | 19.06 | 20.66 | 18.38 | 16.8 | 14.11 | 12.25 | |
EBITDA | 26.34 | 27.74 | 24.75 | 19.57 | 17.06 | 14.67 | |