

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 543.5 | 654.2 | 639.8 | 534.8 | 675.5 | 701.7 | |
COGS | 409.1 | 470.8 | 424 | 332.4 | 411 | 426.5 | |
Gross Profit | 134.4 | 183.5 | 215.8 | 202.4 | 264.4 | 275.2 | |
Operating Expenses & Income | |||||||
Operating Income | 31.26 | 65.15 | 87.98 | 64.3 | 107.7 | 110 | |
Total Operating Expenses | 103.1 | 118.3 | 127.9 | 138.1 | 156.7 | 165.2 | |
R&D Expenses | 21.89 | 20.24 | 22.49 | 23.59 | 30.87 | 32.15 | |
Selling General & Admin Expenses | 86.61 | 92.34 | 99.09 | 110.6 | 125.8 | 133.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.542) | (3.379) | (2.85) | (4.078) | (14.75) | (13.13) | |
Interest Income | - | 0.177 | 1.697 | 4.754 | 1.035 | 0.91 | |
Income Tax Expense | 2.506 | 6.37 | 9.469 | 12.62 | 20.94 | 18.28 | |
Net Income | |||||||
Net Income | 24.82 | 52.69 | 73.83 | 40.96 | 61.54 | 55.04 | |
Supplemental | |||||||
EBIT | 30.87 | 62.44 | 86.15 | 65.89 | 109.8 | 102.2 | |
EBITDA | 47.73 | 77.3 | 99.46 | 82.34 | 136.4 | 128.7 | |