

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 220.8 | 213.5 | 195 | 396.1 | 200.1 | 200.3 | |
COGS | 177.2 | 198 | 180 | 239.4 | 126.4 | 125.2 | |
Gross Profit | 43.66 | 15.44 | 15.05 | 156.8 | 73.69 | 75.13 | |
Operating Expenses & Income | |||||||
Operating Income | 16.44 | (13.96) | (25.11) | 116.7 | 48.78 | 50.6 | |
Total Operating Expenses | 27.22 | 29.41 | 40.16 | 40.03 | 151.3 | 129.7 | |
R&D Expenses | 0.914878 | 0.818212 | 2.130575 | 1.396395 | 1.341949 | 1.614082 | |
Selling General & Admin Expenses | 24.97 | 22.27 | 23.85 | 22.86 | 3.939598 | 3.440355 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.984773) | (4.758099) | (5.2158) | (4.466591) | (2.078222) | (1.712625) | |
Interest Income | 0.832931 | 0.724224 | 0.700286 | 1.413441 | 1.762278 | 1.351706 | |
Income Tax Expense | 5.402598 | (2.030876) | (3.494692) | 10.8 | - | (1.847243) | |
Net Income | |||||||
Net Income | 2.030006 | (8.38197) | (14.91) | 84.93 | 15.38 | 16.09 | |
Supplemental | |||||||
EBIT | 18.08 | (10.03) | (19.9) | 121.1 | - | - | |
EBITDA | 52.9 | 25.76 | 12.22 | 149.8 | - | - | |