
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 182.6 | 193.5 | 180.6 | 171.1 | 177.4 | |
COGS | 96.46 | 110 | 101 | 93.95 | 98.2 | |
Gross Profit | 86.11 | 83.44 | 79.6 | 77.15 | 79.16 | |
Operating Expenses & Income | ||||||
Operating Income | 26.44 | 27.07 | 24.16 | 16.12 | 13.85 | |
Total Operating Expenses | 59.66 | 56.38 | 56.56 | 61.03 | 163.5 | |
R&D Expenses | 14.19 | 12.09 | 13.1 | 14.6 | 13.5 | |
Selling General & Admin Expenses | 16.9 | 17.6 | 17.86 | 18.12 | 51.81 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.098) | (0.058) | (0.325) | (0.254) | (0.181) | |
Interest Income | 1.379 | 1.875 | 3.094 | 3.24 | 2.996 | |
Income Tax Expense | 4.924 | 5.805 | 4.507 | 3.74 | - | |
Net Income | ||||||
Net Income | 23.14 | 24.61 | 22.79 | 16.59 | 14.47 | |
Supplemental | ||||||
EBIT | 28.16 | 30.48 | 27.62 | 20.59 | - | |
EBITDA | 36.96 | 36.79 | 34.84 | 29.8 | - | |