
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 135.5 | 165.4 | 157.8 | 166.4 | 158.8 | 177.7 | |
COGS | 55.69 | 63.79 | 56.81 | 56.18 | 52.94 | 64.17 | |
Gross Profit | 79.83 | 101.7 | 101 | 110.2 | 105.9 | 113.5 | |
Operating Expenses & Income | |||||||
Operating Income | 77.07 | 80.16 | 77.88 | 82.49 | 68.3 | 73.8 | |
Total Operating Expenses | 70.81 | 21.5 | 32.81 | 28.34 | 37.58 | 39.71 | |
R&D Expenses | 2.466272 | 3.328775 | 7.891001 | 8.317902 | 9.124 | 10.62 | |
Selling General & Admin Expenses | 15.12 | 17.27 | 23.95 | 27.28 | 27.8 | 25.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0531) | (0.0362) | (0.0127) | (0.0752) | (0.049) | (0.0318) | |
Interest Income | 0.0531 | 0.0362 | 0.0127 | 0.0752 | 0.044 | 0.015 | |
Income Tax Expense | 12.05 | 17.87 | 15.48 | 13.84 | 19.98 | 24.06 | |
Net Income | |||||||
Net Income | 46.75 | 56.59 | 53.78 | 61.66 | 52.18 | 60.52 | |
Supplemental | |||||||
EBIT | 77.07 | 95.12 | 89.22 | 82.49 | 77.43 | 81.72 | |
EBITDA | 99.46 | 115.8 | 110.5 | 105.6 | 102.1 | 117.3 | |