
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 571.3 | 528.5 | 460 | 385.2 | 511.8 | 593.5 | |
COGS | 233 | 192 | 173.8 | 155.3 | 223.9 | 256.1 | |
Gross Profit | 338.3 | 336.5 | 286.1 | 229.9 | 287.9 | 337.3 | |
Operating Expenses & Income | |||||||
Operating Income | 50.63 | 61.1 | 20.44 | 0.593 | (16.14) | (6.699) | |
Total Operating Expenses | 295.3 | 278.3 | 265.7 | 229.3 | 527.9 | 600.2 | |
R&D Expenses | 1.196 | 1.398 | 1.278 | 2.479 | 4.58 | 4.376 | |
Selling General & Admin Expenses | 45.76 | 46.07 | 45.61 | 49.58 | 299.5 | 339.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.852) | (1.772) | (2.081) | (3.083) | (11.13) | (11.83) | |
Interest Income | 0.03 | 0.142 | 0.599 | 4.784 | 25.58 | 28.46 | |
Income Tax Expense | 2.177 | (0.152) | 0.684 | 1.401 | - | - | |
Net Income | |||||||
Net Income | 46.6 | 59.48 | 17.73 | 11.7 | (10.25) | 6.345 | |
Supplemental | |||||||
EBIT | 50.63 | 61.1 | 20.5 | 16.18 | - | - | |
EBITDA | 63.06 | 72.15 | 31.05 | 25.49 | - | - | |