

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 291.5 | 297.4 | 297.3 | 286.7 | 292.1 | 576.5 | |
COGS | 155.9 | 162 | 155.9 | 153.4 | 151.4 | 303.6 | |
Gross Profit | 135.6 | 135.4 | 141.4 | 133.3 | 140.7 | 272.9 | |
Operating Expenses & Income | |||||||
Operating Income | 15.8 | 14 | 20.2 | 7.6 | 20.2 | 31 | |
Total Operating Expenses | 119.7 | 121.3 | 121.2 | 125.7 | 120.5 | 241.9 | |
R&D Expenses | 29.2 | 26.7 | 26.6 | 28.6 | 31.1 | 70.8 | |
Selling General & Admin Expenses | 19.4 | 20.8 | 20.9 | 21.9 | 21.7 | 73.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.5) | (1.1) | (1.2) | (0.8) | (1.1) | (4) | |
Interest Income | 1.5 | 0.1 | 0.4 | 0.4 | 0.6 | 3.9 | |
Income Tax Expense | 3.7 | 3.9 | 2.8 | 2.7 | 2.7 | 5.7 | |
Net Income | |||||||
Net Income | 13.5 | 11 | 17.4 | 3.7 | 15.1 | 21.3 | |
Supplemental | |||||||
EBIT | 15.9 | 16 | 21.4 | 7.6 | 20.2 | 30.9 | |
EBITDA | 28.8 | 25.9 | 31.3 | 13.8 | 34.2 | 58.4 | |